1
      As filed with the Securities and Exchange Commission on June 20, 1997

                      Registration No. 333-_______________

================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM S-1
                          REGISTRATION STATEMENT UNDER

                           THE SECURITIES ACT OF 1933

                       OHIO STATE FINANCIAL SERVICES, INC.
           -----------------------------------------------------------
             (Exact name of registrant as specified in its charter)



                                                                     
         Ohio                                  6036                              31-1529204
- -------------------------------        ----------------------------        ---------------------
(State or other jurisdiction           (Primary Standard Industrial         (I.R.S. employer
of incorporation or organization)       Classification Code Number)        identification number)


                                 435 MAIN STREET
                             BRIDGEPORT, OHIO 43912
                                 (614) 635-0764
          -------------------------------------------------------------
          (Address, including Zip Code, and telephone number, including
             area code, of registrant's principal executive offices)

                                 JON W. LETZKUS
                       OHIO STATE FINANCIAL SERVICES, INC.
                                 435 MAIN STREET
                             BRIDGEPORT, OHIO 43912
                                 (614) 635-0764
          -------------------------------------------------------------
            (Name, address, including Zip Code, and telephone number,
                   including area code, of agent for service)

                                 With copies to:
                                 Terri R. Abare
                              Kathleen M. Molinsky
                         Vorys, Sater, Seymour and Pease
                       Atrium Two, 221 East Fourth Street
                             Cincinnati, Ohio 45202
                                 (513) 723-4000

         Approximate date of commencement of proposed sale of the securities to
the public: As soon as practicable after the Registration Statement becomes
effective.

         If any of the securities being registered on this Form are to be
offered on a delayed or continuous basis pursuant to Rule 415 of the Securities
Act of 1933, check the following box: [X]

                         CALCULATION OF REGISTRATION FEE


- -----------------------------------------------------------------------------------------------------------------------------
Title of each class                                    Proposed maximum           Proposed maximum
of securities to be         Amount to be               offering price             aggregate offering         Amount of
registered                  registered                 per share                  price(1)                   registration fee
- -----------------------------------------------------------------------------------------------------------------------------

                                                                                                    
Common shares,
without par value           892,687                    $10.00                     $8,926,870                 $2,706
=============================================================================================================================
<FN>
(1)   Estimated solely for the purpose of calculating the registration fee.


           THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE
OR DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT
SHALL FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.


   2



                              CROSS REFERENCE SHEET

         Showing the location in the Prospectus of the Items of Form S-1



Form S-1 Item and Caption                                      Prospectus Heading
- -------------------------                                      ------------------

                                                         
1.     Forepart of the Registration Statement and
           Outside Front Cover Page of Prospectus...........   Cover Page

2.     Inside Front and Outside Back Cover Pages
           of Prospectus....................................   Cover Page, Back Cover Page

3.     Summary Information, Risk Factors and Ratio
           of Earnings to Fixed Charges.....................   PROSPECTUS SUMMARY; RISK FACTORS

4.     Use of Proceeds......................................   USE OF PROCEEDS

5.     Determination of Offering Price......................   Cover Page; THE CONVERSION - Price and Number of
                                                                  Common Shares to be Sold

6.     Dilution.............................................   Not Applicable

7.     Selling Security Holders.............................   Not Applicable

8.     Plan of Distribution.................................   Cover Page; THE CONVERSION - General;
                                                                 -  Subscription Offering;
                                                                 -  Community Offering;
                                                                 -  Plan of Distribution

9.     Description of Securities to be Registered...........   DESCRIPTION OF AUTHORIZED SHARES

10.    Interest of Names Experts and Counsel................   Not Applicable

11.    Information with Respect to the Registrant

       (a)  Description of Business.........................   THE BUSINESS OF THE ASSOCIATION

       (b)  Description of Property.........................   THE BUSINESS OF THE ASSOCIATION - Properties

       (c)  Legal Proceedings...............................   THE BUSINESS OF THE ASSOCIATION - Legal Proceedings

       (d)  Market Price and Dividends......................   Cover Page; MARKET FOR COMMON SHARES; DIVIDEND POLICY

       (e)  Financial Statements............................   FINANCIAL STATEMENTS

       (f)  Selected Financial Data.........................   SELECTED FINANCIAL INFORMATION AND OTHER DATA

       (g)  Supplementary Financial Information.............   Not Applicable

       (h)  Management's Discussion and Analysis of
              Financial Condition and Results of Operations.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                                                                   FINANCIAL CONDITION AND RESULTS OF
                                                                   OPERATIONS

       (i)  Changes in and Disagreements with
              Accountants on Accounting and Financial
              Disclosure....................................   Not Applicable

       (j)  Directors and Executive Officers................   MANAGEMENT

       (k)  Executive Compensation..........................   MANAGEMENT - Compensation; and - Stock Benefit Plans

       (l)  Security Ownership of Certain Beneficial
              Owners and Management.........................   THE CONVERSION - Shares to be Purchased by Management
                                                                 Pursuant to Subscription Rights



   3




Form S-1 Item and Caption                                      Prospectus Heading
- -------------------------                                      ------------------

                                                         
       (m)  Certain Relationships and Related
              Transactions..................................   Not Applicable

12.    Disclosure of Commission Position on
         Indemnification for Securities Act Liabilities.....   Not Applicable





   4
PROSPECTUS SUPPLEMENT
- ---------------------

                       OHIO STATE FINANCIAL SERVICES, INC.

                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                         PROFIT SHARING AND SAVINGS PLAN

         This Prospectus Supplement relates to the offer and sale to
participants (the "Participants") in the Bridgeport Savings and Loan Association
Employees' Savings and Profit Sharing Plan and Trust of participation interests
and common shares, without par value, of Ohio State Financial Services, Inc.
(the "Common Shares"), as set forth herein.

         In connection with the proposed conversion of Bridgeport Savings and
Loan Association (the "Association" or the "Employer") from a mutual savings and
loan association to a stock savings and loan association incorporated under Ohio
law (the "Conversion"), Ohio State Financial Services, Inc., the proposed
holding company for the Association (the "Holding Company"), has been formed.
The Board of Directors of the Association has adopted the Bridgeport Savings and
Loan Association Employees' Savings and Profit Sharing Plan and Trust (the
"Plan" or the "401(k) Plan") which permits the investment of Plan assets in
Common Shares. The Plan will permit Participants to direct the trustee of the
Plan to purchase Common Shares with amounts in the Plan attributable to such
Participants. This Prospectus Supplement relates to the initial election of a
Participant to direct the purchase of Common Shares in connection with the
Conversion and also to elections to purchase Common Shares after the Conversion.

         The Prospectus of the Holding Company dated _________________, 1997
(the "Prospectus"), which is attached to this Prospectus Supplement, includes
detailed information regarding the Conversion, the Common Shares and the
financial condition, results of operation and business of the Association and
the Holding Company. This Prospectus Supplement, which provides detailed
information regarding the Plan, should be read only in conjunction with the
Prospectus. Terms not otherwise defined in this Prospectus Supplement are
defined in the Plan or the Prospectus.

         A Participant's eligibility to purchase Common Shares in connection
with the Conversion is subject to the Participant's general eligibility to
purchase Common Shares in the Conversion and the minimum and maximum purchase
limitations set forth in the Plan of Conversion. See "THE CONVERSION -
Subscription Offering; Community Offering; and - Limitations on Purchases of
Common Shares" in the Prospectus.

         AN INVESTMENT IN THE COMMON SHARES INVOLVES CERTAIN RISKS. FOR A
DISCUSSION OF SUCH RISKS AND OTHER FACTORS THAT SHOULD BE CONSIDERED BY
PROSPECTIVE PURCHASERS, SEE "RISK FACTORS" BEGINNING ON PAGE 8 OF THE
PROSPECTUS.


   5


         THESE SECURITIES OFFERED HEREBY HAVE NOT BEEN APPROVED OR DISAPPROVED
BY THE SECURITIES AND EXCHANGE COMMISSION (THE "SEC"), THE OFFICE OF THRIFT
SUPERVISION (THE "OTS"), THE FEDERAL DEPOSIT INSURANCE CORPORATION (THE "FDIC"),
THE DIVISION OF FINANCIAL INSTITUTIONS OF THE DEPARTMENT OF COMMERCE OF THE
STATE OF OHIO (THE "DIVISION"), OR THE SECURITIES COMMISSION OF ANY STATE, NOR
HAS THE SEC, THE OTS, THE FDIC, THE DIVISION OR ANY STATE SECURITIES COMMISSION
PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

         The date of this Prospectus Supplement is _________ 1997.


   6


         No person has been authorized to give any information or to make any
representations other than as contained in the Prospectus or this Prospectus
Supplement, and, if given or made, such information or representations must not
be relied upon as having been authorized by the Holding Company, the Association
or the Plan. This Prospectus Supplement does not constitute an offer to sell, or
the solicitation of an offer to buy, any securities, to any person in any
jurisdiction in which such offer or solicitation is not authorized or in which
the person making such offer or solicitation is not qualified to do so or to any
person to whom delivery of this Prospectus would be unlawful. Neither the
delivery of this Prospectus Supplement and the Prospectus nor any sale made
hereunder shall, under any circumstances, create any implication that the
information contained herein or incorporated by reference is correct as of any
time subsequent to the date hereof. This Prospectus Supplement should be read
only in conjunction with the Prospectus that is attached hereto and should be
retained for future reference.


   7


                                TABLE OF CONTENTS



                                                                                 Page

                                                                               
The Offering                                                                       1

         Securities Offered                                                        1
         Election to Purchase Common Shares in the Conversion                      1
         Value of Participation interests                                          1
         Method of Directing Transfer                                              1
         Time for Directing Transfer                                               2
         Irrevocability of Transfer Direction                                      2
         Direction to Purchase Common Shares After the Conversion                  2
         Purchase Price of Common Shares                                           2

         Nature of a Participant's interest in the Common Shares                   3
         Voting and Tender Rights of Common Shares                                 3

Description of the Plan                                                            3

         Introduction                                                              3
         Eligibility and Participation                                             4
         Contributions under the Plan                                              5
         Limitations on Contributions                                              5
         Investment of Contributions                                               7
         Benefits Under the Plan                                                  10
         Withdrawal and Distributions From the Plan                               10
         Administration of the Plan                                               11
         Reports to Plan Participants                                             12
         Plan Administrator                                                       12
         Amendment and Termination                                                12
         Merger, Consolidation or Transfer                                        13
         Federal Income Tax Consequences                                          13
         ERISA and Other Qualifications                                           15
         Restrictions on Resale                                                   16
         SEC Reporting and Short-Swing Profit Liability                           17

Legal Opinions                                                                    17

Investment Form                                                                   18



   8




                                  THE OFFERING
                                  ------------

SECURITIES OFFERED

The securities offered hereby are participation interests in the Plan and up to
_________ Common Shares, at the purchase price of $10.00 per Common Share, which
may be acquired by the Plan for the accounts of employees of the Association
participating in the Plan. The Holding Company is the issuer of the Common
Shares. Only employees of the Association may participate in the Plan.
Information regarding the Plan is contained in this Prospectus Supplement and
information with regard to the Conversion and the financial condition, results
of operations and business of the Association and the Holding Company is
contained in the attached Prospectus. The address of the principal office of the
Association is 435 Main Street, Bridgeport, Ohio 43912. The Association's
telephone number is (614) 635-0764.

ELECTION TO PURCHASE COMMON SHARES IN THE CONVERSION

         In connection with the Conversion, the Association has adopted the Plan
which permits each Participant to direct the trustee of the Plan (the "Trustee")
to transfer all or part of the funds which represent his or her beneficial
interest in the assets of the Plan to an employer stock fund (the "Employer
Stock Fund") and to use such funds to purchase Common Shares issued in
connection with the Conversion. Amounts transferred will include salary deferral
contributions, Association matching contributions and rollover contributions, if
any. The Employer Stock Fund will consist of investments in the Common Shares
made on or after the effective date of the Conversion. Funds not transferred to
the Employer Stock Fund will remain in the other investment funds of the Plan as
directed by the Participant. A Participant's ability to transfer funds to the
Employer Stock Fund in the Conversion is subject to the Participant's general
eligibility to purchase Common Shares in the Conversion. For general information
as to the ability of Participants to purchase Common Shares in the Conversion,
see "THE CONVERSION - Subscription Offering; and - Community Offering" in the
attached Prospectus.

VALUE OF PARTICIPATION INTERESTS

         The assets of the Plan are valued on an ongoing basis and each
Participant is informed of the value of his or her beneficial interest in the
Plan on a quarterly basis. This value represents the market value of past
contributions to the Plan by the Association and by the Participants and
earnings thereon, less previous withdrawals.

METHOD OF DIRECTING TRANSFER

         The last page of this Prospectus Supplement is an investment form to
direct a transfer to the Employer Stock Fund (the "Investment Form"). If a
Participant wishes to transfer all or part of his or her beneficial interest in
the assets of the Plan to the Employer Stock Fund to purchase Common Shares
issued in connection with the Conversion, he or she should indicate that
decision in Part 2 of the Investment Form. If a Participant does not wish to
make such an election, he or she does not need to take any action.



                                      -1-
   9



TIME FOR DIRECTING TRANSFER

         The deadline for submitting a direction to transfer amounts to the
Employer Stock Fund in order to purchase Common Shares issued in connection with
the Conversion is ______________, 1997. The Investment Form should be returned
to ________________ by noon, Bridgeport, Ohio Time, on such date.

IRREVOCABILITY OF TRANSFER DIRECTION

         A Participant's direction to transfer amounts credited to such
Participant's account in the Plan to the Employer Stock Fund in order to
purchase Common Shares in connection with the Conversion shall be irrevocable.
Participants, however, will be able to direct the reinvestment of their accounts
under the Plan ("Accounts") after the Conversion as explained below.

DIRECTION TO PURCHASE COMMON SHARES AFTER THE CONVERSION

         After the Conversion, a Participant will be able to direct that a
certain percentage of such Participant's interests in the trust assets (the
"Trust") be transferred to the Employer Stock Fund and invested in Common
Shares, or to the other investment funds available under the Plan.
Alternatively, a Participant may direct that a certain percentage of such
Participant's interest in the Employer Stock Fund be transferred from the
Employer Stock Fund to the other investment funds available under the Plan.
Participants will be permitted to direct that future contributions made to the
Plan by or on their behalf be invested in Common Shares. Following the initial
election, the allocation of a Participant's interest in the Employer Stock Fund
may be changed by the Participant, with each change generally becoming effective
on the last business day coinciding with or next following the day the Plan
Administrator receives a written notice for such change. Special restrictions
apply to transfers directed by those Participants who are executive officers,
directors and principal shareholders of the Holding Company who are subject to
the provisions of Section 16(b) of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"). See "Restrictions on Resale" and "THE CONVERSION -
Restrictions on Transferability of Common Shares by Directors and Officers" in
the Prospectus.

PURCHASE PRICE OF COMMON SHARES

         The funds transferred to the Employer Stock Fund for the purchase of
Common Shares in connection with the Conversion will be used by the Trustee to
purchase Common Shares. The price paid for such Common Shares will be $10.00 per
share, the same price paid by all other persons who purchase Common Shares in
the Conversion.

         Any Common Shares purchased by the Trustee after the Conversion will be
acquired in open market transactions. The prices paid by the Trustee for Common
Shares purchased in the open market will not exceed "adequate consideration" as
defined in Section 3(18) of the Employee Retirement Income Security Act of 1974,
as amended ("ERISA").



                                      -2-
   10



NATURE OF A PARTICIPANT'S INTEREST IN THE COMMON SHARES

         The Common Shares will be held in the name of the Trustee for the Plan,
as trustee. Each Participant has an allocable interest in the investment funds
of the Plan but not in any particular assets of the Plan. Accordingly, a
specific number of Common Shares will not be directly attributable to the
account of any Participant. Net earnings, e. g., gains and losses, are allocated
to the Account of a Participant based on the particular investment designations
of the Participants. Therefore, a Participant's Account earnings should not be
affected by the investment designations (including investments in Common Shares)
of other Participants.

VOTING AND TENDER RIGHTS OF COMMON SHARES

         The Trustee generally will exercise voting and tender rights
attributable to all Common Shares held by the Trust as directed by Participants
with interests in the Employer Stock Fund. With respect to each matter as to
which holders of Common Shares have a right to vote, each Participant will be
allocated a number of voting instruction rights reflecting such Participant's
proportionate interest in the Employer Stock Fund. The percentage of Common
Shares held in the Employer Stock Fund that are voted in the affirmative or
negative on each matter shall be the same percentage of the total number of
voting instruction rights that are exercised by Participants in either the
affirmative or negative, respectively. In the event of a tender offer for the
Common Shares, the Plan provides that each Participant will be allocated a
number of tender instruction rights reflecting such Participant's proportionate
interest in the Employer Stock Fund. The percentage of Common Shares held in the
Employer Stock Fund that will be tendered will be the same as the percentage of
the total number of tender instruction rights that are exercised by Participants
in favor of tendering. The remaining Common Shares held in the Employer Stock
Fund will not be tendered. The Plan provides that the Participants may exercise
their voting instruction rights and tender instruction rights on a confidential
basis.

                             DESCRIPTION OF THE PLAN

INTRODUCTION

         Effective as of January l, 1987, the Association adopted the Bridgeport
Savings and Loan Association Profit Sharing and Savings Plan, which was a profit
sharing/401(k) plan sponsored by the Pentegra Services, Inc. In connection with
the proposed Conversion, the Association amended the Plan effective _________,
1997, to provide Participants with an opportunity to invest in Common Shares.
The Plan is a profit sharing plan with a cash or deferred arrangement
established in accordance with the requirements under Section 401(a) and Section
401(k) of the Internal Revenue Code of 1986, as amended (the "Code").

         The Association intends that the Plan, in operation, will comply with
the requirements under Section 401(a) and Section 401(k) of the Code. The
Association will adopt any amendments to the Plan that may be necessary to
ensure the qualified status of the Plan under the Code and applicable U.S.
Treasury regulations. The Association will submit the Plan to the IRS 



                                      -3-
   11



for a determination that the Plan, as amended, is qualified under Section 401(a)
of the Code and that it satisfies the requirements for a qualified cash or
deferred arrangement under Section 401(k) of the Code.

         Employee Retirement Income Securities Act. The Plan is an "individual
account plan" other than a "money purchase pension plan" within the meaning of
ERISA. As such, the Plan is subject to all of the provisions of Title I
(Protection of Employee Benefit Rights) and Title II (Amendments to the internal
Revenue Code Relating to Retirement Plans) of ERISA, except the funding
requirements contained in Part 3 of Title l of ERISA which by their terms do not
apply to an individual account plan (other than a money purchase pension plan).
The Plan is not subject to Title IV (Plan Termination Insurance) of ERISA.
Neither the funding requirements contained in Part 3 of Title I of ERISA nor the
plan termination insurance provisions contained in Title IV of ERISA will be
extended to Participants or beneficiaries under the Plan.

         APPLICABLE FEDERAL LAW REQUIRES THE PLAN TO IMPOSE SUBSTANTIAL
RESTRICTIONS ON THE RIGHT OF A PLAN PARTICIPANT TO WITHDRAW AMOUNTS HELD FOR HIS
BENEFIT UNDER THE PLAN PRIOR TO THE PARTICIPANT'S TERMINATION OF EMPLOYMENT WITH
THE ASSOCIATION. A SUBSTANTIAL FEDERAL TAX PENALTY MAY ALSO BE IMPOSED ON
WITHDRAWALS MADE PRIOR TO THE PARTICIPANT'S ATTAINMENT OF AGE 59 1/2, UNLESS A
PARTICIPANT RETIRES AS PERMITTED UNDER THE PLAN REGARDLESS OF WHETHER SUCH A
WITHDRAWAL OCCURS DURING HIS EMPLOYMENT WITH THE ASSOCIATION OR AFTER
TERMINATION OF EMPLOYMENT.

         Reference to Full Text of Plan. The following statements are summaries
of certain material provisions of the Plan. They are not complete and are
qualified in their entirety by the full text of the Plan, which has been filed
as an exhibit to the registration statement of the Holding Company filed with
the SEC. Copies of the Plan are available to all employees by filing a request
with the Plan Administrator. Each employee is urged to read carefully the full
text of the Plan.

ELIGIBILITY AND PARTICIPATION

         Any employee of the Association is eligible to participate in the Plan
and will become a Participant in the Plan on the first day of the month
immediately following the completion of a minimum of 1,000 hours of service with
the Association within a twelve consecutive month period of employment with the
Association. The Plan fiscal year is the calendar year (the "Plan Year").
Directors who are not employees of the Association are not eligible to
participate in the Plan.

         As of _____________, 1997, there were approximately __ employees
eligible to participate in the Plan, and approximately __ employees had elected
to contribute to the Plan.


                                      -4-
   12



CONTRIBUTIONS UNDER THE PLAN

         Participant Contributions. Each Participant in the Plan is permitted to
elect to reduce such Participant's Compensation (hereinafter defined) pursuant
to a salary reduction agreement by an amount not less than 2% nor more than 15%
and have that amount contributed to the Plan on such Participant's behalf
("Deferred Compensation"). Such amounts are credited to the Participant's 401(k)
Account. For purposes of the Plan, "compensation" means a Participant's regular
basic salary ("Basic Salary"). Due to a statutory change, effective January 1,
1994, the annual compensation of each Participant taken into account under the
Plan is limited to $150,000 (adjusted for cost of living as permitted by the
Code). A Participant may elect as of the first day of any month to modify the
amount contributed to the Plan under such Participant's salary reduction
agreement. Deferred contributions are generally transferred by the Association
to the Trustee of the Plan monthly.

         Employer Contributions. The Association currently makes no
contributions to the Plan.

         Rollover Amount from Other Plans. An employee who is eligible to
participate in the Plan, has satisfied the service requirements and has received
a distribution from another plan qualified under Section 401(a) of the Code,
may, in accordance with Section 402(c) of the Code and procedures approved at
the discretion of the Trustee, transfer the distribution received from the Other
Plan to the Trustee. Any amounts rolled over from an Other Plan will be
contributed to the employee's "Rollover Account."

LIMITATIONS ON CONTRIBUTIONS

         Limitations on Annual Additions and Benefits. Pursuant to the
requirements of the Code, the Plan provides that the amount of annual additions
allocated to each Participant's 401(k) Account during any Plan Year may not
exceed the lesser of 25% of the Participant's "Section 415 Compensation" for the
Plan Year or $30,000 (adjusted for increases in the cost of living as permitted
by the Code). Annual additions are the employer contributions, employee
contributions and forfeitures credited to the account of the employee for the
Plan Year. A Participant's "Section 415 Compensation" is a Participant's
compensation from the Association, excluding for Plan Years beginning prior to
January 1, 1998, any amount contributed to the Plan under a compensation
reduction agreement or any employer contribution to the Plan or to any other
plan of deferred compensation or any distributions from a plan of deferred
compensation. In addition, annual additions shall be limited to the extent
necessary to prevent the limitations for the combined plans of the Association
from being exceeded. To the extent that these limitations would be exceeded by
reason of excess annual additions to the Plan with respect to a Participant,
such excess will be disposed of in accordance with procedures set forth in the
Plan.

         However, if the annual addition limitations are exceeded with respect
to a Participant in both the Plan and the defined benefit pension plan
maintained by the Association, the Participant's annual additions under the Plan
will be reduced.



                                      -5-
   13



         $7,000 Limitation on 401(k) Plan Contributions. The annual amount of
deferred compensation of a Participant (when aggregated with any elective
deferrals of the Participant under any other employer plan, a simplified
employee pension plan or a tax deferred annuity) may not exceed $7,000, adjusted
for increases in the cost of living as permitted by the Code (the limitation for
1997 is $9,500). Contributions in excess of this limitation ("Excess Deferrals"
will be included in the Participant's gross income for federal income tax
purposes in the year they are made. In addition, any such Excess Deferral will
again be subject to federal income tax when distributed by the Plan to the
Participant, unless the Excess Deferral (together with any income allocable
thereto) is distributed to the Participant not later than the first April 15th
following the close of the taxable year in which the Excess Deferral is made.
Any income on the Excess Deferral that is distributed not later than such date
shall be treated, for federal income tax purposes, as earned and received by the
Participant in the taxable year in which the Excess Deferral is made.

         Limitation on Plan Contributions for Highly Compensated Employees.
Sections 401(k) of the Code limit the amount of deferred compensation
contributed to the Plan in any Plan Year on behalf of Highly Compensated
Employees (defined hereinafter) in relation to the amount of deferred
compensation contributed by or on behalf of all other employees eligible to
participate in the Plan. Specifically, the actual deferral percentage for a plan
year (i.e., the average of the ratios, calculated separately for each eligible
employee in each group, by dividing the amount of Deferred Compensation credited
to the 401(k) Account of such eligible employee by such eligible employees
compensation for the Plan Year) of the Highly Compensated Employees may not
exceed the greater of (a) 125% of the actual deferral percentage of all other
eligible employees, or (b) the lesser of (i) 200% of the actual deferral
percentage of all other eligible employees, or (ii) the actual deferral
percentage of all other eligible employees plus two percentage points.

          In general, a Highly Compensated Employee includes any employee who,
during the Plan Year or the preceding Plan Year, (1) was at any time a 5% owner
(i.e., owns directly or indirectly more than 5% of the shares of the Employer,
or shares possessing more than 5% of the total combined voting power of all
stock of the Employer) or (2) received compensation from the Employer in excess
of $80,000 for the prior Plan Year. The dollar amount in the foregoing sentence
is for 1997. Such amount is adjusted annually to reflect increases in the cost
of living.

         In order to prevent the disqualification of the Plan, any amounts
contributed by Highly Compensated Employees that exceed the average deferral
limitation in any Plan Year ("Excess Contributions"), together with any income
allocable thereto, must be distributed to such Highly Compensated Employees
before the close of the following Plan Year. However, the Association will be
subject to a 10% excise tax on any Excess Contributions unless such Excess
Contributions, together with any income allocable thereto, either are
recharacterized or are distributed before the close of the first 2 1/2 months
following the Plan Year to which such excess contributions related.

         Top-Heavy Plan Requirements. If for any Plan Year the Plan is a
Top-Heavy Plan (defined hereinafter), then (i) the Association may be required
to make certain minimum 


                                      -6-
   14



contributions to the Plan on behalf of Non-Key Employees (defined hereinafter),
and (ii) certain additional restrictions would apply with respect to the
combination of annual additions to the Plan and projected annual benefits under
any defined benefit plan maintained by the Association.

         In general, the Plan will be regarded as a "Top-Heavy Plan" for any
Plan Year if, as of the last day of the preceding Plan Year, the aggregate
balance of the Accounts of Participants who are Key Employees exceeds 60% of the
aggregate balance of the Accounts of all Participants. "Key Employees" generally
include any employee who, at any time during the Plan Year or any of the four
preceding Plan Years, is (l) an officer of the Association having annual
compensation in excess of $60,000 (for 1997) who is in an administrative or
policy-making capacity, (2) one of the ten employees having annual compensation
in excess of $30,000 and owning, directly or indirectly, the largest interests
in the employer; (3) a 5% owner of the employer, (i.e., owns directly or
indirectly more than 5% of the shares of the Employer, or shares possessing more
than 5% of the total combined voting power of all stock of the employer or (4) a
1% owner of the employer having annual compensation in excess of $150,000.

INVESTMENT OF CONTRIBUTIONS

         All amounts credited to Participants' Accounts under the Plan are held
in the Trust which is administered by the Trustee. The Trustee is appointed by
the Association's Board of Directors. The Plan provides that a Participant may
direct the Trustee to invest all or a portion of his Accounts in various managed
investment portfolios, described below. A Participant may elect to change his
investment directions regarding both past contributions and for more additions
to the Participant's accounts invested in these investment alternatives. These
elections generally become effective on the business day following the day the
Plan Administrator receives the Participant's written notice of the elections.
Any amounts credited to a Participant's Accounts for which investment directions
are not given will be invested by the Trustee in Fund D.

         Under the Plan, prior to the effective date of the Conversion, the
Accounts of a Participant held in the Trust will be invested by the Trustee at
the direction of the Participant in the following managed portfolios:

Investment Fund A          A passively managed, diversified equity portfolio 
                           with the objective of simulating the performance of
                           the Standard & Poor's Composite Index of 500 stocks,
                           managed by Mellon Bank, N.A. as Trustee. An
                           investment in Fund A provides an opportunity for
                           investment growth generally consistent with that of
                           widely traded common stocks, but with a corresponding
                           risk of decline in value.

Investment Fund B          A portfolio of fixed-income contracts primarily 
                           managed by Mellon Bank, N.A. with the objective of
                           maximizing income at minimum risk of capital.
                           Contributions are invested in fixed-income
                           instruments including, but not limited to, group
                           annuity contracts issued by insurance companies.


                                      -7-
   15




Investment Fund C          A passively managed, diversified portfolio of stocks 
                           with the objective of replicating the performance of
                           the S&P MidCap Index, managed by Mellon Bank, N.A. An
                           investment in Fund C provides an investment return
                           generally consistent with that of smaller to medium
                           sized company stocks, with an above average potential
                           for increase or decrease in value.

Investment Fund D          A government instrument fund with the objective of 
                           maximizing income at minimum risk of capital with
                           underlying investments in obligations issued or
                           guaranteed by the U.S. Government or agencies or
                           instrumentalities thereof, selected by Mellon Bank,
                           N.A. as Trustee.

Investment Fund E          A portfolio of high quality U.S. Treasury, agency, 
                           corporate and asset/mortgage-backed securities
                           managed by Mellon Bank, N.A. with the objective of
                           replicating the total performance of' the Lehman
                           Brother Aggregate Bond Index.

         Effective upon the Conversion, a Participant may invest all or a
portion of his Accounts in the portfolios described above and in Fund F,
described below:

Investment Fund F          Employer Stock Fund which invests in common shares, 
                           without par value, of Ohio State Financial Services,
                           Inc., the company of Bridgeport Savings and Loan
                           Association, an Ohio savings and loan association.

         A Participant may elect (in increments of 1%), to have both past and
future contributions and additions to the Participant's Account invested either
in the Employer Stock Fund or in such other managed portfolios listed above.
These elections will generally be effective the business day coinciding with or
next following the day of the plan administrator's receipt of such investment
directions. Any amounts credited to a Participant's Accounts for which
investment directions are not given will be invested in a mutual fund. Because
investment allocations only are required to be made in increments of 1%,
Participants can invest their Accounts in each of the six available investment
funds. Lack of diversification with respect to the investment of a Participant's
Account is not a significant risk given the six investment options available to
Participants and the ability of Participants to make investment designations
daily.

         The net gain (or loss) in the Accounts from investments other than the
Employer Stock Fund (including interest payments, dividends, realized and
unrealized gains and losses on securities, and expenses paid from the Trust) are
determined monthly during the Plan Year. Net gain (or loss) in the Account from
investments (including interest, dividends, realized and unrealized gain and
expenses paid) from the Employer Stock Fund will be determined weekly. For
purposes of such allocations, all assets of the Trust are valued at their fair
market value.


                                      -8-
   16




         A. Funds under the Plan Prior to the Conversion.

         Prior to the Conversion, contributions under the Plan were invested in
the five funds listed below. The annual percentage of returns on these funds,
calculated prior to any fees being charged to the portfolio for 1995 and 1996
was:

                                                         1995           1996
                                                         ----           ----
A.       PSI 500 Stock Index Fund

B.       PSI Stable Value Fund

C.       PSI MidCap Fund

D.       PSI Government Money Market Fund

E.       PSI Bond Index Fund


B.       The Employer Stock Fund.

         The Employer Stock Fund will consist of investments in Common Shares
made on and after the effective date of the Conversion. Any cash dividends paid
on Common Shares held in the Employer Stock Fund will be credited to a cash
dividend subaccount for each Participant investing in the Employer Stock Fund.
The Trustee will, to the extent practicable, use all amounts held by it in the
Employer Stock Fund (except the amounts credited to cash dividend subaccounts)
to purchase Common Shares. It is expected that all purchases will be made at
prevailing market prices. Under certain circumstances, the Trustee may be
required to limit the daily volume of shares purchased. Pending investment in
Common Shares, assets held in the Employer Stock Fund will be placed in bank
deposits and other short-term investments.

         When Common Shares are purchased or sold, the cost or net proceeds will
be charged or credited to the Accounts of Participants affected by the purchase
or sale. The Association expects to pay any brokerage commissions, transfer fees
and other expenses incurred in the sale and purchase of Common Shares for the
Employer Stock Fund. A Participant's Account will be adjusted to reflect changes
in the value of Common Shares resulting from stock dividends, stock splits and
similar changes.

         To the extent dividends are not paid on Common Shares held in the
Employer Stock Fund, the return on any investment in the Employer Stock Fund
will consist only of the market value appreciation of the Common Shares
subsequent to their purchase. Following the Conversion, the Board of Directors
of the Holding Company may consider a policy of paying dividends on the Common
Shares, however, no decision has been made by the Board of Directors of the
Holding Company regarding the amount or timing of dividends, if any. See
"DIVIDEND POLICY" in the Prospectus.

         As of the date of this Prospectus Supplement, with the exception of 100
Common Shares issued to the President of the Holding Company for incorporation
purposes, none of the Common 



                                      -9-
   17



Shares have been issued or are outstanding and there is no established market
for the Common Shares. Accordingly, there is no record of the historical
performance of the Employer Stock Fund.

         Investments in the Employer Stock Fund may involve certain special
risks associated with investments in Common Shares of the Holding Company. For a
discussion of these risk factors, see "RISK FACTORS" beginning on page 8 in the
Prospectus.

BENEFITS UNDER THE PLAN

         Vesting. A Participant has at all times a fully vested, nonforfeitable
interest in all of' his 401(k) Account and Rollover Account and the earnings
thereon under the Plan.

WITHDRAWALS AND DISTRIBUTIONS FROM THE PLAN

APPLICABLE FEDERAL LAW REQUIRES THE PLAN TO IMPOSE SUBSTANTIAL RESTRICTIONS ON
THE RIGHT OF A PLAN PARTICIPANT TO WITHDRAW AMOUNTS HELD FOR HIS BENEFIT UNDER
THE PLAN PRIOR TO THE PARTICIPANT'S ATTAINMENT OF AGE 59 1/2 UNLESS A
PARTICIPANT RETIRES AS PERMITTED UNDER THE PLAN REGARDLESS OF WHETHER SUCH A
WITHDRAWAL OCCURS DURING HIS EMPLOYMENT WITH THE ASSOCIATION.

         Withdrawals Prior to Termination of Employment. In certain
circumstances, a Participant may make a withdrawal from his Accounts under the
Plan pursuant to the hardship distribution rules under the Plan. These
requirements insure that Participants have a true financial need before a
withdrawal may be made. A Participant may make a withdrawal from his 401(k)
Contribution Account after the age of 59 1/2, after 60 months of participation,
or after 2 years after the Contributions are made on behalf of the Participant.

         Loans to Participants. The Plan allows Participants to borrow an amount
not less than $1,000 from the Plan which is secured by 50% of the Participant's
401(k) Account, Rollover Account and Regular Account. Each loan has a term of
between 12 and 60 months and is repaid through monthly payroll deductions.
Notwithstanding the foregoing, if the purpose of the loan is the purchase of a
primary residence, the term of the loan may be no more than 180 months. The
interest rate charged for each loan is established as of the loan date and is
Barron's Prime Rate plus 1%, as published on the last Saturday of the preceding
month, or such other rate as may be required by applicable law and determined by
reference to the prevailing interest rates charged by commercial lenders under
similar circumstances. If a Participant fails to make a monthly installment
payment when due, he will be deemed to have received a distribution of the
outstanding balance of the loan. If such default occurs after the first 12
monthly payments of the loan have been satisfied, the Participant may pay the
outstanding balance, including accrued interest, within 60 days of the due date
of the missed monthly payment, in which case no distribution will be deemed to
have occurred.


                                      -10-
   18



         Distribution Upon Retirement, Disability or Termination of Employment.
Payment of benefits to a Participant who retires, incurs a disability, or
otherwise terminates employment, generally shall be made in a lump sum cash
payment. At the request of the Participant, the distribution may include an
in-kind distribution of Common Shares of the Holding Company credited to the
Participant's Account. A Participant whose total vested account balance equals
or exceeds $500 at the time of termination, may elect, in lieu of a lump sum
payment, to be paid in annual installments over a period of 2 to 10, 15 or 20
years, with the right to take a lump sum distribution of the vested balance at
any time during such period. Benefit payments ordinarily shall be made not later
than 60 days following the end of the Plan Year in which occurs the later of the
Participant's; (i) termination of employment; (ii) attainment of age 65: (iii)
10th anniversary of commencement of participation in the Plan; but in no event
later than the April 1, following the calendar year in which the Participant
attains age 70 1/2. However, if the vested portion of the Participant's Account
balances exceeds $3,500, no distribution shall be made from the Plan prior to
the Participant's attaining age 65 unless the Participant consents to an earlier
distribution. Special restrictions apply to the distribution of Common Shares of
the Holding Company to those Participants who are executive officers, directors
and principal shareholders of the Holding Company who are subject to the
provisions of Section 16(b) of the Exchange Act.

         Distribution upon Death. A Participant who dies prior to the benefit
commencement date or retirement, disability or termination of employment, and
who has a surviving spouse shall have his benefits paid to the surviving spouse
in a lump sum by the end of the Plan year following the date of his death, or if
the Participant elects, the surviving spouse shall receive five annual
installments. Notwithstanding the foregoing, if the payment of the Participant's
benefit had commenced before his death, such payments will continue in
accordance with the distribution method in effect at death. With respect to an
unmarried Participant, and in the case of a married Participant with spousal
consent to the designation of another beneficiary, payment of benefits to the
beneficiary of a deceased Participant shall be made in the form of a lump-sum
payment in cash or in Common Shares, or, if the payment of his benefit had
commenced before his death, in accordance with the distribution method in effect
at death.

         Nonalienation of Benefits. Except with respect to federal income tax
withholding and as provided with respect to a qualified domestic relations order
(as defined in the Code), benefits payable under the Plan shall not be subject
in any manner to anticipation, alienation, sale, transfer, assignment,
bankruptcy, pledge, encumbrance, attachment charge, garnishment, execution, or
levy of any kind, either voluntary or involuntary, and any attempt to
anticipate, alienate, sell, transfer, assign, pledge, encumber, charge or
otherwise dispose of any rights to benefits payable under the Plan shall be
void.

ADMINISTRATION OF THE PLAN

         Trustees. The Trustee with respect to the Plan is the named fiduciary
of the Plan for purposes of Section 402 of ERISA. The current trustee of the
Plan is _______________. Effective 30 days after the Conversion, the Trustee of
the Plan will be the ____________.


                                      -11-
   19



         Pursuant to the terms of the Plan, the Trustee receives and holds
contributions to the Plan in trust and has exclusive authority and discretion to
manage and control the assets of the Plan pursuant to the terms of the Plan and
to manage, invest and reinvest the Trust assets and income therefrom. The
Trustee has the authority to invest and reinvest the Trust assets and may sell
or otherwise dispose of Trust investments at any time and may hold trust funds
uninvested. The Trustee has authority to invest the assets of the Trust in "any
type of property, investment or security" as defined under ERISA.

         The Trustee has full power to vote any corporate securities in the
Trust in person or by proxy, provided, however, that the Plan Administrator
shall direct the Trustee as to voting and tendering of all Common Shares held in
the Employer Stock Fund.

         The Trustee is entitled to reasonable compensation for its services and
is also entitled to reimbursement for expenses properly and actually incurred in
the administration of the Trust. The expenses of the Trustee and the
compensation of the persons so employed is paid out of the Trust except to the
extent such expenses and compensation are paid by the Association.

         The Trustee must render at least annual reports to the Association and
to the Participants in such form and containing information that the Trustee
deems necessary.

REPORTS TO PLAN PARTICIPANTS

         The Administrator will furnish to each Participant a statement at least
quarterly showing (i) the balance in the Participant's Account as of the end of
that period, (ii) the amount of contributions allocated to such Participant's
Account for that period, and (iii) the adjustments to such Participant's Account
to reflect earnings or losses (if any).

PLAN ADMINISTRATOR

         Pursuant to the terms of the Plan, the Plan Administrator is
_______________________. The Administrator is responsible for the administration
of the Plan, interpretation of the provisions of the Plan, prescribing
procedures for filing applications for benefits, preparation and distribution of
information explaining the Plan, maintenance of plan records, books of account
and all other data necessary for the proper administration of the Plan, and
preparation and filing of all returns and reports relating to the Plan which are
required to be filed with the U.S. Department of Labor and the IRS, and for all
disclosures required to be made to Participants, beneficiaries and others under
Sections 104 and 105 of ERISA.

AMENDMENT AND TERMINATION

         The Association may terminate the Plan at any time. If the Plan is
terminated in whole or in part, then regardless of other provisions in the Plan,
each employee who ceases to be a Participant shall have a fully vested interest
in his Account. The Association reserves the right to make, from time to time,
any amendment or amendments to the Plan which do not cause any part 


                                      -12-
   20



of the Trust to be used for, or diverted to, any purpose other than the
exclusive benefit of the Participants or their beneficiaries.

MERGER, CONSOLIDATION OR TRANSFER

         In the event of the merger or consolidation of the Plan with another
plan, or the transfer of the Trust to another plan, the Plan requires that each
Participant (if either the Plan or the other plan had then terminated) receive a
benefit immediately after the merger, consolidation or transfer which is equal
to or greater than the benefit he would have been entitled to receive
immediately before the merger, consolidation or transfer (if the Plan or the
other plan had then terminated).

FEDERAL INCOME TAX CONSEQUENCES

         The following is only a brief summary of the material federal income
tax aspects of the Plan which are of general application under the Code and is
not intended to be a complete or definitive description of the federal income
tax consequences of participating in or receiving distributions from the Plan.
The summary is necessarily general in nature and does not purport to be
complete. Moreover, statutory provisions are subject to change, as are their
interpretations, and their application may vary in individual circumstances.
Finally, the consequences under applicable state and local income tax laws may
not be the same as under the federal income tax laws.

         PARTICIPANTS ARE URGED TO CONSULT THEIR TAX ADVISORS WITH RESPECT TO
THE FEDERAL, STATE AND LOCAL TAX CONSEQUENCES OF PARTICIPATING IN AND RECEIVING
DISTRIBUTIONS FROM THE PLAN.

         The Plan will be submitted to the IRS for a determination that it is
qualified under Section 401(a) and 401(k) of the Code, and that the related
Trust is exempt from tax under Section 501(a) of the Code. A plan that is
"qualified" under these sections of the Code is afforded special tax treatment
which include the following: (l) the sponsoring employer is allowed an immediate
tax deduction for the amount contributed to the Plan each year: (2) participants
pay no current income tax on amounts contributed by the employer on their
behalf: and (3) earnings of the Plan are tax-exempt thereby permitting the
tax-free accumulation of income and gains on investments. The Plan will be
administered to comply in operation with the requirements of the Code as of the
applicable effective date of any change in the law.

         Assuming that the Plan is administered in accordance with the
requirements of the Code and that the IRS issues a favorable determination as
described in the preceding paragraph, participation in the Plan under existing
federal income tax laws will have the following effects;

         (a)      Amounts contributed to a Participant's 401(k) Account and the
                  investment earnings on this Account are not includable in a
                  Participant's federal taxable income until such contributions
                  or earnings are actually distributed or withdrawn from the
                  Plan. Special tax treatment may apply to the taxable portion
                  of any 



                                      -13-
   21


                  distribution that includes Common Shares or qualifies as a 
                  Lump Sum Distribution (defined hereinafter).

         (b)      Income earned on assets held by the Trust will not be taxable
                  to the Trust.

         Lump Sum Distribution. A distribution from the Plan to a Participant or
the beneficiary of a Participant will qualify as a "Lump Sum Distribution" if it
is made: (i) within a single taxable year of the Participant or beneficiary;
(ii) on account of the Participant's death or separation from service, or after
the Participant attains age 59 1/2; and (iii) consists of the balance to the
credit of the Participant under the Plan and all other profit sharing plans, if
any, maintained by the Association. The portion of any Lump Sum Distribution
that is required to be included in the Participant's or beneficiary's taxable
income for federal income tax purposes (the "total taxable amount") consists of
the entire amount of such Lump Sum Distribution less the amount of after-tax
contributions, if any, made by the Participant to any other profit-sharing plans
maintained by the Association which is included in such distribution.

         Averaging Rules. The portion of the total taxable amount of a Lump Sum
Distribution (the "ordinary income portion") will be taxable generally as
ordinary income for Federal income tax purposes. However, a Participant who has
completed at least five years of participation in the Plan before the taxable
year in which the distribution is made, or a beneficiary who receives a Lump Sum
Distribution on account of the Participant's death (regardless of the period of
the Participant's participation in the Plan or any other profit-sharing plan
maintained by the Employer), may elect for distributions made prior to January
1, 2000, to have the ordinary income portion of such Lump Sum Distribution taxed
according to a special averaging rule ("five-year averaging"). The election of
the special averaging rules may apply only to one Lump Sum Distribution received
by the Participant or beneficiary, provided such amount is received on or after
the Participant turns 59 1/2 and the recipient elects to have any other Lump Sum
Distribution from a qualified plan received in the same taxable year taxed under
the special averaging rule. Under a special grandfather rule, individuals who
turned 50 by 1986 may elect to have their Lump Sum Distribution taxed under
either the five-year averaging rule or under the prior law ten-year averaging
rule. Such individuals also may elect to have that portion of the Lump Sum
Distribution attributable to the Participant's pre-1974 participation in the
Plan taxed at a flat 20% rate as gain from the sale of a capital asset.

         Common Shares Included in Lump Sum Distribution. If a Lump Sum
Distribution includes Common Shares, the distribution generally will be taxed in
the manner described above, except that the total taxable amount will be reduced
by the amount of any net unrealized appreciation with respect to such Common
Shares, i.e., the excess of the value of such Common Shares at the time of the
distribution over its cost to the Plan. The tax basis of such Common Shares to
the Participant or beneficiary for purposes of computing gain or loss on its
subsequent sale will be the value of the Common Shares at the time of
distribution less the amount of net unrealized appreciation. Any gain on a
subsequent sale or other taxable disposition of such Common Shares to the extent
of the amount of net unrealized appreciation at the time of distribution will be
considered long-term capital gain regardless of the holding period of such
Common Shares. Any gain on a subsequent sale or other taxable disposition of the
Common 




                                      -14-
   22



Shares in excess of the amount of net unrealized appreciation at the time of
distribution will be considered either short-term capital gain or long-term
capital gain depending upon the length of the holding period of the Common
Shares. The recipient of a distribution may elect to include the amount of any
net unrealized appreciation in the total taxable amount of such distribution to
the extent allowed by the regulations to be issued by the IRS.

         Distributions: Rollovers and Direct Transfers to Another Qualified Plan
or to an IRA. Pursuant to a change in the law, effective January l, 1993,
virtually all distributions from the Plan may be rolled over to another
qualified plan or to an IRA without regard to whether the distribution is a Lump
Sum Distribution or a Partial Distribution. Effective January l, 1993,
Participants have the right to elect to have the Trustee transfer all or any
portion of an "eligible rollover distribution" directly to another plan
qualified under Section 401(a) of the Code or to an IRA. If the Participant does
not elect to have an "eligible rollover distribution" transferred directly to
another qualified plan or to an IRA, the distribution will be subject to a
mandatory federal withholding tax equal to 20% of the taxable distribution. An
"eligible rollover distribution" means any amount distributed from the Plan
except: (l) a distribution that is (a) one of a series of substantially equal
periodic payments made (not less frequently than annually) over the
Participant's life or the joint life of the Participant and the Participant's
designated beneficiary, or (b) for a specified period of ten years or more, (2)
any amount that is required to be distributed under the minimum distribution
rules; and (3) any other distributions excepted under applicable federal law.
The tax law change described above did not modify the special tax treatment of
Lump Sum Distributions, that are not rolled over or transferred i.e., forward
averaging, capital gains tax treatment and the nonrecognition of net unrealized
appreciation discussed earlier.

         Additional Tax on Early Distributions. A Participant who receives a
distribution from the Plan prior to attaining age 59 1/2 will be subject to an
additional income tax equal to 10% of the taxable amount of the distribution.
The 10% additional income tax will not apply, however, to the extent the
distribution is rolled over into an IRA or another qualified plan or the
distribution is (i) made to a beneficiary (or to the estate of a Participant) on
or after the death of the Participant, (ii) attributable to the Participant's
being disabled within the meaning of Section 72(m)(7) of the Code, (iii) part of
a series of substantially equal periodic payments (not less frequently than
annually) made for the life (or life expectancy) of the Participant or the joint
lives (or joint life expectancies) of the Participant and his beneficiary; (iv)
made to the Participant after separation from service after attainment of age
55; (v) made to pay medical expenses to the extent deductible for federal income
tax purposes; (vi) pursuant to a qualified domestic relations order; or (vii)
made to effect the distribution of excess contributions or excess deferrals.

ERISA AND OTHER QUALIFICATIONS

         As noted above, the Plan is subject to certain provisions of ERISA to
the IRS has determined that the Plan is qualified under Section 401(a) of the
Code.

THE FOREGOING IS ONLY A BRIEF SUMMARY OF THE MATERIAL FEDERAL INCOME TAX ASPECTS
OF THE PLAN WHICH ARE OF GENERAL APPLICATION 


                                      -15-
   23



UNDER THE CODE AND IS NOT INTENDED TO BE A COMPLETE OR DEFINITIVE DESCRIPTION OF
THE FEDERAL INCOME TAX CONSEQUENCES OF PARTICIPATING IN OR RECEIVING
DISTRIBUTIONS FROM THE PLAN. ACCORDINGLY, EACH PARTICIPANT IS URGED TO CONSULT A
TAX ADVISOR CONCERNING THE FEDERAL, STATE AND LOCAL TAX CONSEQUENCES OF
PARTICIPATING IN AND RECEIVING DISTRIBUTIONS FROM THE PLAN.

RESTRICTIONS ON RESALE

         Common Shares received by executive officers of the Holding Company
under the Plan will be subject to the restriction that such shares may not be
sold for a period of one year following completion of the Conversion, except in
the event of the death of the shareholder. Any shares issued as a stock
dividend, stock split or otherwise in respect of restricted shares will be
subject to the same restrictions.

         Subject to certain exceptions, for a period of three years following
the Conversion, no director or officer of the Holding Company or the
Association, or any of their Associates, may purchase any common shares of the
Holding Company without the prior written approval of the OTS, except through a
broker-dealer registered with the SEC. This restriction will not apply, however,
to negotiated transactions involving more than 1% of a class of outstanding
common shares of the Holding Company or shares acquired by any stock benefit
plan of the Holding Company or the Association.

         The Common Shares, like the stock of most public companies, are subject
to the registration requirements of the Act. Accordingly, the Common Shares may
be offered and sold only in compliance with such registration requirements or
pursuant to an applicable exemption from registration. Common Shares received in
the Conversion under the Plan by persons who are not "affiliates" of the Holding
Company may be resold without registration. Common Shares received under the
Plan by affiliates of the Holding Company will be subject to resale
restrictions. An "affiliate" of the Holding Company, for purposes of Rule 144,
is a person who directly, or indirectly through one or more intermediaries,
controls, or is controlled by or is under common control with, the Holding
Company. Rule 144 generally requires that there be publicly available certain
information concerning the Holding Company and that sales subject to Rule 144 be
made in routine brokerage transactions or through a market maker. If the
conditions of Rule 144 are satisfied, each affiliate (or group of persons acting
in concert with one or more affiliates) is generally entitled to sell in the
public market, without registration, in any three-month period, a number of
shares which does not exceed the greater of (i) 1% of the number of outstanding
shares of the Holding Company or (ii) if the shares are admitted to trading on a
national securities exchange or reported through the automated quotation system
of a registered securities association, such as Nasdaq SmallCap, the average
weekly reported volume of trading during the four weeks preceding the sale.



                                      -16-
   24



SEC REPORTING AND SHORT-SWING PROFIT LIABILITY

         Section 16 of the Exchange Act imposes reporting and liability
requirements on executive officers, directors and persons beneficially owning
more than ten percent of public companies such as the Holding Company. Section
16(a) of the Exchange Act requires the filing of reports of beneficial
ownership. Within ten days of becoming a person subject to the reporting
requirements of Section 16(a), a Form 3 reporting initial beneficial ownership
must be filed with the SEC. Certain changes in beneficial ownership, such as
purchases, sales, gifts and participation in savings and retirement plans must
be reported periodically, either on a Form 4 within ten days after the end of
the month in which a change occurs, or annually on a Form 5 within 45 days after
the close of the Holding Company's fiscal year. Participation in the Employer
Stock Fund of the Plan by executive officers, directors and persons beneficially
owning more than ten percent of Common Stock of the Holding Company must be
reported to the SEC annually on a Form 5 by such individuals.

         In addition to the reporting requirements described above, Section
16(b) of the Exchange Act provides for the recovery by the Holding Company of
profits realized by any officer, director or any person beneficially owning more
than ten percent of the Holding Company's Common Shares ("Section 16(b)
Persons") resulting from the purchase and sale or sale and purchase of the
Holding Company's Common Shares within any six-month period.

         The SEC has adopted rules that provides exemption from the profit
recovery provisions of Section 16(b) for Participant-directed employer security
transactions within an employee benefit plan, such as the Plan, provided certain
requirements are met. These requirements generally involve restrictions upon the
timing of elections to acquire or dispose of employer Securities for the
accounts of Section 16(b) Persons.

         Except for distributions of Common Shares due to death, disability,
retirement, termination of employment or under a qualified domestic relations
order under the Plan, Section 16( b) Persons are required to hold Common Shares
distributed from the Plan for six months following such distribution and are
prohibited from directing additional purchases of units within the Employer
Stock Fund for six months after receiving such a distribution. Finally, the Plan
provides that Section 16(b) Persons who terminate their participation in the
Plan may not rejoin the Plan for six months following the date of their
termination. These Plan restrictions conform with the rules issued by the SEC to
exempt transactions in the Plan from becoming subject to the profit-recovery
rules of Section 16(b) of the Exchange Act.

                                 LEGAL OPINIONS

         Certain legal matters pertaining to the Common Shares are being passed
upon for the Holding Company by Vorys, Sater, Seymour and Pease, Cincinnati,
Ohio.



                                      -17-
   25


                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
              EMPLOYEES' SAVINGS AND PROFIT SHARING PLAN AND TRUST

                                 INVESTMENT FORM

Name of Plan Participant:                         Address:
                          --------------------             ---------------------
Social Security Number:
                        ----------------------

         INSTRUCTIONS. In connection with the proposed conversion of Bridgeport
Savings and Loan Association from a mutual savings and loan association to a
stock savings and loan association incorporated under Ohio law (the
"Conversion"), the Bridgeport Savings and Loan Association Savings and Profit
Sharing Plan and Trust (the "401(k) Plan") has been amended to permit
Participants to direct their __________, 1997, account balances into a new fund,
the Employer Stock Fund. The percentage of a Participant's account transferred
at the direction of the Participant into the Employer Stock Fund will be used to
purchase common shares, without par value, of Ohio State Financial Services,
Inc. (the "Common Shares").

         To direct a transfer of all or a part of the funds credited to your
accounts to the Employer Stock Fund, you must complete and file this form with
the __________________ no later than noon, Bridgeport, Ohio Time, on
___________, 1997. A representative for the Plan Administrator will retain a
copy of this form and return a copy to you. If you need any assistance in
completing this form, please contact ____________________ at ___________. If you
do not complete and return this form to the ____________ by noon, Bridgeport,
Ohio Time, on _________, 1997, the funds credited to your accounts under the
401(k) Plan will continue to be invested in accordance with your prior
investment direction, or in accordance with the terms of the 401(k) Plan if no
investment direction had been provided.

TRANSFER DIRECTIONS. I hereby direct the Plan Administrator to invest the
following percentage (in multiples of not less than 1% of my account balance in
the:

             A.           PSI 500 Stock Index Fund                  ____%
             B.           PSI Stable Value Fund                     ____%
             C.           PSI MidCap 400 Stock Index                ____%
             D.           PSI Government Money Market Fund          ____%
             E.           PSI Bond Index Fund                       ____%
             F.           Employer Stock Fund                       ____%

NOTE:    THE TOTAL PERCENTAGE STATED ABOVE MAY NOT EXCEED 100%. YOUR ABILITY TO
         TRANSFER FUNDS TO THE EMPLOYER STOCK FUND IN THE CONVERSION IS SUBJECT
         TO YOUR GENERAL ELIGIBILITY TO PURCHASE COMMON SHARES IN THE CONVERSION
         AND THE MAXIMUM AND MINIMUM PURCHASE LIMITATIONS SET FORTH IN THE PLAN
         OF CONVERSION. FOR GENERAL INFORMATION AS TO YOUR ELIGIBILITY TO
         PURCHASE COMMON SHARES AND THE MINIMUM AND MAXIMUM AMOUNTS THAT MAY BE
         PURCHASED IN THE CONVERSION, SEE "THE CONVERSION - SUBSCRIPTION
         OFFERING; - COMMUNITY OFFERING; AND - LIMITATION ON PURCHASE OF COMMON
         SHARES" IN THE PROSPECTUS of Ohio State Financial Services, Inc. (the
         "Prospectus").

         ACKNOWLEDGMENT OF PARTICIPANT. I understand that this Investment Form
         shall be subject to all of the terms and conditions of the 401(k) Plan.
         I acknowledge that I have received a copy of the Prospectus and the
         Prospectus Supplement.

                                                     Date: 
- --------------------------------                           ----------------
Signature of Participant

Acknowledgment of Receipt of Plan Administrator. This Investment Form was
received by the Administrator and will become effective on the date noted below.
Pentegra Services, Inc. is hereby authorized to make the above listed change(s)
to this Participant's account.

                                                     Date: 
- --------------------------------                           ----------------
Signature of Administrator


                                      -18-
   26
PROSPECTUS

                       OHIO STATE FINANCIAL SERVICES, INC.
     (PROPOSED HOLDING COMPANY FOR BRIDGEPORT SAVINGS AND LOAN ASSOCIATION)
                                BRIDGEPORT, OHIO

            UP TO 776,250 COMMON SHARES, $10 PURCHASE PRICE PER SHARE

         Ohio State Financial Services, Inc., an Ohio corporation (the "Holding
Company"), is hereby offering for sale up to 776,250 common shares, without par
value (the "Common Shares"), in connection with its acquisition of all of the
capital stock to be issued by Bridgeport Savings and Loan Association, an Ohio
mutual savings and loan association located in Bridgeport, Ohio (the
"Association"), upon the conversion of the Association from a mutual savings and
loan association to a permanent capital stock savings and loan association
incorporated under Ohio law (the "Conversion"). The consummation of the
Conversion and the sale of the Common Shares are subject to the approval of the
Association's Plan of Conversion (the "Plan") and the adoption of amended
articles of incorporation and an amended constitution by the members of the
Association at a Special Meeting of Members of the Association to be held at
____, Bridgeport, Ohio Time, on ________, 1997 at ______________________________
(the "Special Meeting").

         Based on an independent appraisal of the pro forma market value of the
Association, as converted, as of June 6, 1997, the aggregate purchase price of
the Common Shares offered in connection with the Conversion ranges from a
minimum of $5,737,500 to a maximum of $7,762,500 (the "Valuation Range"),
resulting in a range of 573,750 to 776,250 Common Shares at $10 per share. See
"THE CONVERSION - Pricing and Number of Common Shares to be Sold." Applicable
regulations permit the Holding Company to offer additional Common Shares in an
amount not to exceed 15% above the maximum of the Valuation Range, which would
permit the issuance of up to 892,687 Common Shares with an aggregate purchase
price of $8,926,870. The actual number of Common Shares to be sold in connection
with the Conversion will be based upon the final valuation of the Association,
as determined by the independent appraiser upon the completion of this offering.
                                                        (Continued on next page)

         AN INVESTMENT IN THE COMMON SHARES OFFERED HEREBY INVOLVES CERTAIN
RISKS. FOR A DISCUSSION OF SUCH RISKS AND OTHER FACTORS THAT SHOULD BE
CONSIDERED BY PROSPECTIVE PURCHASERS, SEE "RISK FACTORS" BEGINNING ON PAGE 8 OF
THIS PROSPECTUS.

         THE COMMON SHARES OFFERED HEREBY HAVE NOT BEEN APPROVED OR DISAPPROVED
BY THE SECURITIES AND EXCHANGE COMMISSION (THE "SEC"), THE OFFICE OF THRIFT
SUPERVISION (THE "OTS"), THE FEDERAL DEPOSIT INSURANCE CORPORATION (THE "FDIC"),
THE DIVISION OF FINANCIAL INSTITUTIONS OF THE DEPARTMENT OF COMMERCE OF THE
STATE OF OHIO (THE "DIVISION"), OR THE SECURITIES COMMISSION OF ANY STATE, NOR
HAS THE SEC, THE OTS, THE FDIC, THE DIVISION OR ANY STATE SECURITIES COMMISSION
PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO
THE CONTRARY IS A CRIMINAL OFFENSE.

         THE COMMON SHARES BEING OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS OR
SAVINGS DEPOSITS AND ARE NOT INSURED BY THE FDIC OR ANY OTHER GOVERNMENT AGENCY.

         FOR INFORMATION ON HOW TO SUBSCRIBE, PLEASE CALL THE CONVERSION
INFORMATION CENTER AT (614) 635-1632 OR (614) 635-1633.




=====================================================================================================================
                                           Subscription          Estimated Expenses and            Estimated Net
                                              Price           Underwriting Commissions (1)           Proceeds
- ---------------------------------------------------------------------------------------------------------------------
                                                                                                  
Per share Minimum                             $10.00                      $.62                         $9.38
Per share Mid-point                           $10.00                      $.54                         $9.46
Per share Maximum                             $10.00                      $.49                         $9.51
Per share Maximum, as adjusted (2)            $10.00                      $.44                         $9.56
Total Minimum                               $5,737,500                  $352,930                    $5,384,570
Total Mid-point                             $6,750,000                  $366,900                    $6,383,100
Total Maximum                               $7,762,500                  $380,870                    $7,381,630
Total Maximum, as adjusted (2)              $8,926,870                  $396,940                    $8,529,930
=====================================================================================================================

<FN>
(1)      Expenses of the Conversion payable by the Association and the Holding
         Company include legal, accounting, appraisal, printing, mailing and
         miscellaneous expenses. Such expenses also include sales commissions,
         estimated to be between $68,000 and $112,000, and reimbursable expenses
         payable to Charles Webb & Company, a division of Keefe, Bruyette &
         Woods, Inc. ("Webb"). Such sales commissions may be deemed to be
         underwriting fees, although Webb will solicit subscriptions for the
         Common Shares on a "best efforts" basis only and has no obligation to
         purchase any of the Common Shares. See "THE CONVERSION - Plan of
         Distribution." Actual expenses may vary from the estimates.

(2)      Gives effect to the increase in the number of Common Shares sold in
         connection with the Conversion of up to 15% above the maximum of the
         Valuation Range. Such shares may be sold without the resolicitation of
         persons who subscribe for Common Shares in the Subscription Offering
         and the Community Offering. See "THE CONVERSION - Pricing and Number of
         Common Shares to be Sold."


                The date of this Prospectus is ___________, 1997.

                             CHARLES WEBB & COMPANY

                   A Division of Keefe, Bruyette & Woods, Inc.
   27



         In accordance with the Plan, nontransferable subscription rights to
purchase Common Shares at a price of $10 per share are offered hereby in a
subscription offering (the "Subscription Offering"), subject to the rights and
restrictions established by the Plan, to (a) each account holder who, at the
close of business on December 31, 1995 (the "Eligibility Record Date"), had one
or more deposit accounts with deposit balances, in the aggregate, of $50 or more
(a "Qualifying Deposit") with the Association (the "Eligible Account Holders"),
(b) the Employee Stock Ownership Plan (the "ESOP"), (c) each account holder who,
at the close of business on _______, 1997 (the "Supplemental Eligibility Record
Date"), had a Qualifying Deposit with the Association (the "Supplemental
Eligible Account Holders"), and (d) members of the Association eligible to vote
at the Special Meeting ("Other Eligible Members"). ALL SUBSCRIPTION RIGHTS TO
PURCHASE COMMON SHARES IN THE SUBSCRIPTION OFFERING ARE NONTRANSFERABLE AND WILL
EXPIRE AT NOON, BRIDGEPORT, OHIO TIME, ON ________, 1997 (THE "SUBSCRIPTION
EXPIRATION DATE"), UNLESS EXTENDED BY THE ASSOCIATION AND THE HOLDING COMPANY
FOR UP TO 45 DAYS TO _____, 1997. Persons found to be transferring subscription
rights will be subject to forfeiture of such rights and possible further
penalties imposed by the OTS. See "THE CONVERSION - Subscription Offering."

         To the extent that all of the Common Shares are not subscribed for in
the Subscription Offering, the remaining Common Shares may be offered to the
general public in a direct community offering in which preference will be given
to natural persons residing in Belmont County, Ohio (the "Community Offering").
See "THE CONVERSION - Community Offering."

         The minimum number of Common Shares any person may purchase in the
Offering is 25. Except for the ESOP, which may purchase up to 10% of the total
Common Shares sold in the Offering, no person, together with his or her
Associates (hereinafter defined on page 2) and other persons Acting in Concert
(hereinafter defined on page 2) with him or her, may purchase more than 14,000
Common Shares in the Offering. In connection with the exercise of subscription
rights arising from a deposit account in which two or more persons have an
interest, the aggregate maximum number of Common Shares which the persons having
an interest in such account may purchase is 14,000 Common Shares. Subject to OTS
regulations, the maximum purchase limitation may be increased or decreased after
the commencement of the Offering in the sole discretion of the Boards of
Directors of the Holding Company and the Association. If the maximum purchase
limitation is increased to more than 14,000 Common Shares, persons who have
subscribed for 14,000 Common Shares will be given the opportunity to increase
their subscriptions. See "THE CONVERSION - Limitations on Purchase of Common
Shares."

         Common Shares may be subscribed for in the Offering only by returning
the accompanying stock order form and certification form (the "Stock Order
Form"), along with full payment of the purchase price per share for all Common
Shares for which a subscription is made, so that it is received by the
Association no later than noon, Bridgeport, Ohio Time, on ________, 1997.
Payment for Common Shares may be made (i) in cash, if delivered in person; (ii)
by check, bank draft, or money order made payable to the Association; or (iii)
by authorization of withdrawal from deposit accounts in the Association (other
than non-self-directed IRAs). See "THE CONVERSION - Use of Order Forms; and
Payment for Common Shares."

         THE CONVERSION OF THE ASSOCIATION FROM A MUTUAL SAVINGS AND LOAN
ASSOCIATION TO A PERMANENT CAPITAL STOCK SAVINGS AND LOAN ASSOCIATION IS
CONTINGENT UPON (I) THE APPROVAL OF THE PLAN AND THE ADOPTION OF THE AMENDED
ARTICLES OF INCORPORATION AND THE AMENDED CONSTITUTION BY THE ASSOCIATION'S
VOTING MEMBERS, (II) THE SALE OF THE REQUISITE NUMBER OF COMMON SHARES AND (III)
CERTAIN OTHER FACTORS. SEE "THE CONVERSION."

                                      -ii-

   28







                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                BRIDGEPORT, OHIO
                               ESTABLISHED IN 1893

                              [MAP TO BE INSERTED]






                                     -iii-

   29



                               PROSPECTUS SUMMARY

         The following information is not complete and is qualified in its
entirety by the detailed information and the financial statements and
accompanying notes appearing elsewhere in this Prospectus.

OHIO STATE FINANCIAL SERVICES, INC.

         The Holding Company was incorporated under Ohio law in March 1997 for
the purpose of purchasing all of the capital stock of the Association to be
issued in connection with the Conversion. The Holding Company has not conducted
and will not conduct any business before the completion of the Conversion, other
than business related to the Conversion. Upon the consummation of the
Conversion, the Holding Company will be a unitary savings and loan holding
company, the principal assets of which initially will be the capital stock of
the Association, the investments made with the net proceeds retained from the
sale of Common Shares in connection with the Conversion and a loan to be made by
the Holding Company to the ESOP to facilitate the ESOP's purchase of Common
Shares in the Conversion. See "USE OF PROCEEDS."

         The office of the Holding Company is located at 435 Main Street,
Bridgeport, Ohio 43912, and its telephone number is (614) 635-0764.

BRIDGEPORT SAVINGS AND LOAN ASSOCIATION

         The Association is a mutual savings and loan association organized
under Ohio law in 1893. As an Ohio savings and loan association, the Association
is subject to supervision and regulation by the OTS and the Division. The
Association is a member of the Federal Home Loan Bank (the "FHLB") of
Cincinnati, and the deposit accounts of the Association are insured up to
applicable limits by the FDIC in the Savings Association Insurance Fund (the
"SAIF"). See "REGULATION."

         The Association conducts business from its main office located in
Bridgeport, Ohio, and one full-service branch office located in Shadyside, Ohio.
The principal business of the Association is the origination of permanent
mortgage loans secured by first mortgages on one- to four-family residential
real estate located in the Association's primary market area which consists of
Belmont County, Ohio, and Ohio and Marshall Counties, West Virginia. The
Association also originates a limited number of loans for the construction of
one- to four-family residences and permanent mortgage loans secured by
nonresidential real estate in its market area. In addition to real estate
lending, the Association originates secured and unsecured consumer loans. See
"THE BUSINESS OF THE ASSOCIATION - Lending Activities." For liquidity and
interest rate risk management purposes, the Association invests in
interest-bearing deposits in other financial institutions, U.S. Government and
agency obligations and mortgage-backed securities. See "THE BUSINESS OF THE
ASSOCIATION - Investment Activities." Funds for lending and other investment
activities are obtained primarily from savings deposits, which are insured up to
applicable limits by the FDIC, principal repayments on loans and maturities of
investment securities. See "THE BUSINESS OF THE ASSOCIATION - Deposits and
Borrowings."

         The main office of the Association is located at 435 Main Street,
Bridgeport, Ohio 43912, and its telephone number is (614) 635-0764.

THE CONVERSION

         GENERAL. The Boards of Directors of the Holding Company and the
Association have unanimously approved the Plan. The Plan provides for the
conversion of the Association from a mutual savings and loan association to a
permanent capital stock savings and loan association incorporated under the laws
of the State of Ohio. The OTS and the Division have approved the Plan, subject
to the approval of the Plan by the Association's voting members at the Special
Meeting, and to the satisfaction of certain other conditions. See "THE
CONVERSION - Termination of the Plan."

         The principal factors considered by the Association's Board of
Directors in reaching the decision to pursue a mutual-to-stock conversion were
the numerous competitive advantages which the stock form of organization offers,
including growth opportunities, employee retention, and increased capital
levels. See "THE CONVERSION - Reasons for the Conversion." The Association has
operated as an independent community oriented savings association since 1893. It
is the intention of the Association to continue to operate as an independent
community oriented savings association following the Conversion.



                                      -1-


   30



         THE SUBSCRIPTION OFFERING AND THE COMMUNITY OFFERING. Pursuant to the
Plan, subscription rights to purchase Common Shares at a price of $10 per share
are hereby offered to (a) Eligible Account Holders, (b) the ESOP, (c)
Supplemental Eligible Account Holders and (d) Other Eligible Members in the
Subscription Offering. See "THE CONVERSION Subscription Offering."

         To the extent Common Shares remain available after the satisfaction of
all subscriptions received in the Subscription Offering, the Holding Company may
offer Common Shares in the Community Offering, subject to certain limitations.
Preference will be given in the Community Offering to natural persons residing
in Belmont County, Ohio. The Boards of Directors of the Holding Company and the
Association have the right to reject, in whole or in part, any order for Common
Shares submitted in the Community Offering. See "THE CONVERSION - Community
Offering."

         The Plan authorizes the Boards of Directors of the Holding Company and
the Association to establish limits on the amount of Common Shares which may be
purchased by various categories of persons. The minimum number of Common Shares
any person may purchase in the Offering is 25. Pursuant to the Plan, the Boards
of Directors have set the additional limitation that no person, together with
his or her Associates and other persons Acting in Concert with him or her, may
purchase more than 14,000 Common Shares in connection with the Offering. Such
limitations do not apply to the ESOP, which intends to purchase up to 8% of the
Common Shares sold in the Offering. Subject to applicable regulations, the
purchase limitation may be increased or decreased after the commencement of the
Offering in the sole discretion of the Boards of Directors. See "THE CONVERSION
- - Limitations on Purchases of Common Shares."

         "Acting in Concert" is defined as "knowing participation in a joint
activity or independent conscious parallel action towards a common goal" or "a
combination or pooling of voting or other interests in the securities of an
issuer for a common purpose." Persons shall be presumed to be Acting in Concert
with each other if: (i) they are purchasing Common Shares in the Conversion and
are (a) executive officers, directors, partners, trustees, or any one who
performs, or whose nominee or representative performs, a similar policy making
function at a company (other than the Association or the Holding Company) or
principal business units or subsidiaries of a company, or (b) any person who
directly or indirectly owns or controls 10% or more of the stock of a company
(other than the Association or the Holding Company); or (ii) one person provides
credit to the other for the purchase of Common Shares or is instrumental in
obtaining that credit. In addition, if a person is presumed to be Acting in
Concert with another person, then the person is presumed to Act in Concert with
anyone else who is, or is presumed to be, Acting in Concert with that other
person.

         For purposes of the Plan, (i) the directors of the Association are not
deemed to be Acting in Concert solely by reason of their membership on the Board
of Directors of the Association, and (ii) an associate of a person (an
"Associate") is: (a) any corporation or organization (other than the
Association) of which such person is an officer, partner or, directly or
indirectly, the beneficial owner of 10% or more of any class of equity
securities; (b) any trust or other estate in which such person has a substantial
beneficial interest or as to which such person serves as trustee or in a similar
fiduciary capacity; and (c) any relative or spouse of such person, or relative
of such spouse, who either has the same home as such person or who is a director
or officer of the Association. Executive officers and directors of the
Association and their Associates may not purchase, in the aggregate, more than
35% of the total number of Common Shares sold in the Conversion. Shares acquired
by the ESOP will not, pursuant to regulations governing the Conversion, be
aggregated with the shares purchased by the directors, officers and employees of
the Association.

         In addition to the purchase limitations established by the Plan, OTS
regulations impose restrictions on certain acquisitions of more than 10% of the
outstanding shares of the Association by any person or company, individually or
Acting in Concert with others. See "RESTRICTIONS ON ACQUISITION OF THE HOLDING
COMPANY AND THE ASSOCIATION." The sale of Common Shares pursuant to
subscriptions received in the Offering will be subject to the approval of the
Plan by the voting members of the Association at the Special Meeting, to the
final valuation of the Association, as determined by the independent appraiser
upon the completion of the Offering, and to certain other conditions. See "THE
CONVERSION Subscription Offering; - Community Offering; and - Pricing and Number
of Common Shares to be Sold."

         The Subscription Offering will terminate and subscription rights will
expire if not exercised by noon, Bridgeport, Ohio Time, on ___________________,
1997. The Community Offering will be terminated on or before ______________,
1997, unless extended. Any extension of the Community Offering beyond
___________, 1997, will require the consent of the OTS and the Division, and
persons who have subscribed for Common Shares in the Offering will be given the
right to affirm, increase, decrease or rescind their subscriptions for Common
Shares. Persons who do not affirmatively elect to continue their subscription or
who elect to rescind their subscriptions during any such extension will have all
of their funds


                                      -2-
   31



promptly refunded with interest. Persons who elect to decrease their
subscriptions will have the appropriate portion of their funds promptly refunded
with interest. See "THE CONVERSION - Pricing and Number of Common Shares to be
Sold."

         NON-TRANSFERABILITY OF SUBSCRIPTION RIGHTS. OTS and Ohio regulations
provide that subscription rights are non-transferable. OTS regulations
specifically prohibit any person from transferring or entering into any
agreement or understanding before the completion of the Conversion to transfer
the ownership of the subscription rights issued in the Conversion or the shares
to be issued upon the exercise of such subscription rights. Persons attempting
to violate such provision may lose their rights to purchase Common Shares in the
Conversion and may be subject to penalties imposed by the OTS. Each person
exercising subscription rights will be required to certify that his or her
purchase of Common Shares is solely for the subscriber's own account and that
there is no agreement or understanding regarding the sale or transfer of such
Common Shares.

         PRICING OF THE COMMON SHARES. RP Financial, LC. ("RP Financial"), a
firm experienced in valuing thrift institutions, has prepared an independent
valuation of the estimated pro forma market value of the Association, as
converted. RP Financial's valuation of the estimated pro forma market value of
the Association, as converted, is $6,750,000 as of ___________, 1997 (the "Pro
Forma Value"). Based on the Pro Forma Value of the Association, the Valuation
Range established in accordance with the Plan is $5,737,500 to $7,762,500. The
Holding Company will issue the Common Shares at a fixed price of $10 per share.
The number of Common Shares to be issued will be determined by dividing the
price per share into the aggregate pro forma value of the Association at the
close of the Offering.

         If, due to changing market conditions, the final valuation is less than
$5,737,500 or more than $8,926,870, subscribers will be given notice of such
final valuation and the right to affirm, increase, decrease or rescind their
subscriptions. Any person who does not affirmatively elect to continue his
subscription or elects to rescind his subscription before the date specified in
the notice will have all of his funds promptly refunded with interest. Any
person who elects to decrease his subscription will have the appropriate portion
of his funds promptly refunded with interest. See "THE CONVERSION - Pricing and
Number of Common Shares to be Sold."

         USE OF PROCEEDS. The Holding Company will retain up to 50% of the net
proceeds from the sale of the Common Shares, or approximately $3.2 million at
the mid-point of the Valuation Range. Such proceeds will be used by the Holding
Company to make a loan to the ESOP to acquire Common Shares in the Offering, and
for general corporate purposes. See "USE OF PROCEEDS."

         The remainder of the net proceeds received from the sale of the Common
Shares, approximately $3.2 million at the mid-point of the Valuation Range, will
be invested by the Holding Company in the capital stock to be issued by the
Association to the Holding Company as a result of the Conversion and will
increase the regulatory capital of the Association. The Association anticipates
that the net proceeds will initially be invested in short-term investments with
maturities of one year or less and utilized, as opportunities arise, to
originate loans and to purchase loan participations within Ohio. See "USE OF
PROCEEDS."

TAX CONSEQUENCES

         The consummation of the Conversion is expressly conditioned upon the
receipt by the Holding Company and the Association of a private letter ruling
from the Internal Revenue Service (the "IRS") or an opinion of counsel to the
effect that, for federal income tax purposes, the Conversion will constitute a
tax-free reorganization as defined in Section 368(a) of the Internal Revenue
Code of 1986, as amended (the "Code"). The Holding Company and the Association
intend to proceed with the Conversion based upon an opinion received from Vorys,
Sater, Seymour and Pease that states, in part, that (1) no gain or loss will be
recognized by the Association in connection with the Conversion or the receipt
from the Holding Company of proceeds from the sale of the Common Shares, (2)
assuming that the subscription rights received by deposit account holders in
connection with the Conversion have no ascertainable fair market value, no gain
or loss will be recognized to the deposit account holders of the Association
upon issuance to them of subscription rights or interests in the Liquidation
Account (hereinafter defined) and (3) no taxable income will be realized by
deposit account holders as a result of their exercise of such subscription
rights. Although the IRS could challenge the assumption that the subscription
rights have no ascertainable fair market value, the Holding Company and the
Association have received an opinion from RP Financial supporting such
assumption. See "THE CONVERSION - Principal Effects of the Conversion -- Tax
Consequences."



                                      -3-
   32


MARKET FOR THE COMMON SHARES

         There is presently no market for the Common Shares. No assurance can be
given that an active or liquid market for the Common Shares will develop after
the completion of the Conversion or, if such a market does develop, that it will
continue. Investors should consider, therefore, the potentially illiquid and
long-term nature of an investment in the Common Shares. See "RISK FACTORS -
Limited Market for the Common Shares."

         The Holding Company has received conditional approval from the Nasdaq
SmallCap Market ("Nasdaq SmallCap") to have the Common Shares quoted on Nasdaq
SmallCap under the symbol "OSFS" upon the completion of the Conversion, subject
to certain conditions which the Association and the Holding Company believe will
be satisfied, although no assurance can be provided that the conditions will be
met. One of the conditions to the Nasdaq SmallCap listing is the commitment of
at least two brokerage firms to make a market in the Common Shares. Keefe,
Bruyette & Woods, Inc. ("KBW") has informed the Holding Company that it intends
to make a market in the Common Shares, but it has no obligation to do so.

         If the Common Shares are not listed on the Nasdaq SmallCap, they will
be traded in the over-the-counter market and will be quoted through brokers
participating on the National Daily Quotation Service (the "NDQS").

DIVIDEND POLICY

         The declaration and payment of dividends or other capital distributions
by the Holding Company will be subject to the discretion of the Board of
Directors of the Holding Company, to the earnings and financial condition of the
Holding Company and the Association and to general economic conditions. If the
Board of Directors of the Holding Company determines in the exercise of its
discretion that the net income, capital and financial condition of the Holding
Company and the general economy justify the declaration and payment of dividends
by the Holding Company, dividends may be paid on the Common Shares. No assurance
can be given, however, that dividends will be paid or, if paid, will continue in
the future. The Holding Company will not undertake an extraordinary tax-free
return of capital to its shareholders during the first year following the
completion of the Conversion. See "DIVIDEND POLICY" and "REGULATION - Office of
Thrift Supervision -- Limitations on Capital Distributions."

BENEFITS OF THE CONVERSION TO DIRECTORS, OFFICERS AND EMPLOYEES OF THE HOLDING
COMPANY AND THE ASSOCIATION

         GENERAL. Among the factors considered by the Board of Directors of the
Association in making the decision to pursue the Conversion is the ability of
the Holding Company and the Association to utilize various types of stock
benefit plans to attract and retain qualified directors and employees. See "THE
CONVERSION - Reasons for the Conversion."

         EMPLOYEE STOCK OWNERSHIP PLAN. In connection with the Conversion, the
Holding Company has established the ESOP, which intends to use a loan from the
Holding Company to purchase 8% of the Common Shares issued in the Conversion.
All full-time employees of the Holding Company and the Association who meet
certain age and years of service criteria will be eligible to participate in the
ESOP. See "MANAGEMENT - Stock Benefit Plans -- Employee Stock Ownership Plan."

         STOCK OPTION PLAN. After the completion of the Conversion, the Holding
Company intends to establish a stock option and incentive plan (the "Stock
Option Plan"). The Board of Directors of the Holding Company anticipates that a
number of shares equal to 10% of the Common Shares sold in the Offering will be
reserved for issuance to directors, officers and employees of the Holding
Company and the Association upon the exercise of options granted under the Stock
Option Plan. The Stock Option Plan will be administered by a committee comprised
of three directors (the "Stock Option Committee"). Persons eligible for awards
under the Stock Option Plan will consist of directors, officers and key
employees of the Holding Company or the Association who hold positions with
significant responsibilities or whose performance or potential contribution, in
the judgment of the Stock Option Committee, will contribute to the future
success of the Holding Company or the Association. The Stock Option Committee
will consider the position, duties and responsibilities of the directors,
officers and key employees of the Holding Company and the Association, the value
of their services to the Holding Company and the Association and any other
factors the Stock Option Committee may deem relevant.

         Under OTS regulations, no stock options may be awarded during the first
year after the completion of the Conversion unless the Stock Option Plan is
approved by the shareholders of the Holding Company at an annual or a special
meeting of shareholders held not less than six months following the completion
of the Conversion. If the Stock Option Plan 


                                      -4-
   33



is approved by the Holding Company shareholders at such meeting and implemented
during the first year after the completion of the Conversion, the following
restrictions will apply: (i) the number of shares which may be subject to
options awarded under the Stock Option Plan to directors who are not full-time
employees of the Holding Company may not exceed 5% per person and 30% in the
aggregate of the available shares; (ii) the number of shares which may be
subject to options awarded under the Stock Option Plan to any individual who is
a full-time employee of the Holding Company or its subsidiaries may not exceed
25% of the available shares; (iii) stock options must be awarded with an
exercise price at least equal to the fair market value of the common shares of
the Holding Company at the time of the award; and (iv) stock options will become
exercisable at the rate of one-fifth per year commencing no earlier than one
year from the date the Stock Option Plan is approved by the shareholders,
subject to acceleration of vesting only in the event of the death or disability
of a participant. The ultimate value of any option granted at fair market value
will depend on future appreciation in the fair market value of the shares to
which the option relates. No decision has been made as to anticipated awards
under the Stock Option Plan. See "MANAGEMENT - Stock Benefit Plans -- Stock
Option Plan."

         RECOGNITION AND RETENTION PLAN AND TRUST. The Holding Company intends
to establish the Recognition and Retention Plan (the "RRP") after the completion
of the Conversion and anticipates that a number of shares equal to 4% of the
Common Shares sold in connection with the Conversion will be purchased by, or
issued to, the RRP. Shares held in the RRP will be available for awards to
directors, officers and employees of the Holding Company and the Association.
The RRP will be administered by a committee comprised of three directors who are
not employees of the Holding Company (the "RRP Committee"). In selecting the
directors, officers and employees to whom awards will be granted and the number
of shares covered by such awards, the RRP Committee will consider the position,
duties and responsibilities of such persons, the value of their services to the
Holding Company and the Association and any other factors the RRP Committee may
deem relevant. No determination has been made with respect to RRP awards.

         Under OTS regulations, no RRP shares may be awarded during the first
year after the completion of the Conversion unless the RRP is approved by the
shareholders of the Holding Company at an annual meeting or a special meeting of
shareholders held not less than six months following the completion of the
Conversion. If the RRP is approved by the Holding Company shareholders at such
meeting and implemented during the first year after the completion of the
Conversion, the following restrictions will apply: (i) the number of shares
which may be subject to awards under the RRP to directors who are not full-time
employees of the Holding Company or its subsidiaries may not exceed 5% per
person and 30% in the aggregate of the available shares; (ii) the number of
shares which may be subject to awards under the RRP to any individual who is a
full-time employee of the Holding Company or its subsidiaries may not exceed 25%
of the available shares; and (iii) RRP awards will be earned at the rate of
one-fifth per year commencing no earlier than one year from the date of the
award subject to acceleration of vesting only in the event of the death or the
disability of the participant. See "MANAGEMENT - Stock Benefit Plans --
Recognition and Retention Plan and Trust."

         EMPLOYMENT AGREEMENT. In connection with the Conversion, the
Association will enter into an employment agreement with Jon W. Letzkus, the
President and Managing Officer of the Association. The employment contract will
provide for a term of one year with an annual salary of not less than $78,500.
The employment agreement will also provide for severance payments in the event
the agreement is terminated prior to the expiration of its term upon a change in
control of the Association or for any reason other than just cause, as defined
therein. The payment that would have been made to Mr. Letzkus, assuming
termination of his employment agreement at March 31, 1997, following a change in
control of the Association, would have been approximately $157,000. See
"MANAGEMENT - Employment Agreement."

INVESTMENT RISKS

         An investment in the Common Shares involves certain risks. Special
attention should be given to the matters discussed under "RISK FACTORS -
Interest Rate Risk; - Anticipated Reduced Return on Equity; - Market Area; -
Limited Market for the Common Shares; - Price of the Common Shares upon Resale;
- - Legislation and Regulation Which May Adversely Affect Earnings and Operations;
- - Potential Impact of Benefit Plans on Net Earnings and Shareholders' Equity; -
Anti-Takeover Provisions Which May Discourage Sales of Common Shares for Premium
Prices."



                                      -5-
   34



                  SELECTED FINANCIAL INFORMATION AND OTHER DATA

         The following tables set forth certain information concerning the
financial condition, earnings and other data regarding the Association at the
dates and for the periods indicated. Such information should be read in
conjunction with the financial statements and notes thereto appearing elsewhere
herein. In the opinion of management, financial information at March 31, 1997
and 1996, and for the three months then ended reflect all adjustments
(consisting only of normal recurring accruals) which are necessary to present
fairly the results for such periods.



SELECTED FINANCIAL CONDITION          At March 31,                        At December 31,
    AND OTHER DATA:             ---------------------   -------------------------------------------------------
                                   1997       1996        1996        1995        1994        1993        1992
                                ---------    --------   ---------  ---------    ---------    --------   -------
                                                             (Dollars in thousands)

                                                                                       
Total amount of:
    Assets                        $34,564      $34,747    $33,929    $34,553     $33,699     $35,319    $37,164
    Cash and cash equivalents       2,613        1,979      2,436      1,177       1,624       6,539      8,077
    Investment securities           5,342        5,313      4,936      5,505       7,062       4,078      2,471
    Mortgage-backed securities        939        1,157        984      1,191       1,522       2,263      3,882
    Loans receivable, net          25,017       25,604     24,892     25,972      22,783      21,645     21,864
    Deposits                       29,425       29,827     28,791     29,615      29,198      31,158     33,319
    Retained earnings               4,860        4,654      4,770      4,558       4,197       3,841      3,521
Number of full-service offices          2            2          2          2           2           2          2


 SUMMARY OF EARNINGS:             Three months ended
                                         March 31,                      Year ended December 31,
                                ---------------------   -------------------------------------------------------
                                    1997       1996        1996         1995      1994       1993        1992
                                ---------    --------   ---------    ---------  ---------  --------     -------
                                                              (In thousands)

 Interest income                    $614         $638     $2,515      $2,478      $2,298    $2,486      $2,866
 Interest expense                    287          289      1,158       1,108         982     1,184       1,611
                                   -----        -----    -------      ------     -------   -------     -------
 Net interest income                 327          349      1,357       1,370       1,316     1,302       1,255
 Provision for loan losses             -            -          -           -          17        54           4
                                   -----        -----    -------      ------     -------   -------     -------
 Net interest income after
    provision for loan losses        327          349      1,357       1,370       1,299     1,248       1,251
 Other income                          9           13         45          42          78        30          25
 General, administrative and
    other expense (1)                201          217      1,083         865         848       765         807
                                   -----        -----    -------      ------     -------   -------     -------
 Net income before provision
    for income taxes                 135          145        319         547         529       513         469
 Provision for income taxes           45           49        107         186         174       150         172
 Cumulative effect of change in
    accounting principle               -            -          -           -           -        43           -
                                   -----        -----    -------      ------     -------   -------     -------
    Net income                     $  90        $  96    $   212      $  361     $   355   $   320     $   297
                                   =====        =====    =======      ======     =======   =======     =======
- ------------------------------

<FN>
(1)      Includes a non-recurring pre-tax expense of $190,000 for the year ended
         December 31, 1996, for a special one-time assessment to recapitalize
         the SAIF.



                                      -6-
   35






SELECTED FINANCIAL RATIOS:         At or for the three
                                      months ended
                                         March 31,               At or for the year ended December 31,
                                  ---------------------   -------------------------------------------------------
                                    1997(1)     1996(1)     1996       1995       1994        1993        1992
                                  ---------    --------   ---------  ---------  ---------   --------     -------

                                                                                       
Performance ratios:
   Return on average assets (2)      1.04%        1.11%      0.62%      1.06%      1.04%      0.88%       0.78%
   Return on average equity (2)      7.44         8.33       4.53       8.25       8.87       8.71        8.83
   Interest rate spread              3.47         3.76       3.62       3.76       3.66       3.42        3.10
   Net interest margin               3.94         4.19       4.08       4.17       3.97       3.71        3.40
   Non-interest expense to
     average assets (2)              2.34         2.52       3.15       2.54       2.47       2.11        2.11
   Efficiency ratio (3)             59.75        60.03      77.27      61.28      60.83      57.42       63.02
   Average interest-earning
     assets to average
     interest-bearing              113.78       112.60     113.28     112.04     110.59     108.55      106.91
     liabilities

Capital ratios:
   Average equity to average
     assets                         14.01        13.34      13.64      12.87      11.69      10.12        8.79
   Equity to assets, end of
     period                         14.06        13.40      14.06      13.19      12.45      10.88        9.47

Asset quality ratios:
   Nonperforming assets to
     average assets (4)              0.62         0.01       0.20       0.02       0.02       0.48        0.17
   Nonperforming loans to
     total loans                     0.85         0.02       0.28       0.02       0.03       0.76        0.26
   Allowance for loans losses
      to gross loans                 0.57         0.56       0.57       0.55       0.62       0.67        0.44
   Allowance for loans losses
     to nonperforming loans         66.82      2860.00     207.25    2383.33    2042.86      87.88      168.42
   Net (charge-offs) recoveries
     to average loans                   -            -          -          -      (0.08)     (0.02)       0.01

- ------------------------------

<FN>
(1)      Ratios for three month periods are stated on an annualized basis. Such
         ratios and results are not necessarily indicative of results that may
         be expected for the full year.

(2)      Includes a nonrecurring pre-tax expense of $190,000 for the year ended
         December 31, 1996, for a special one-time assessment to recapitalize
         the SAIF.

(3)      Non-interest expenses as a percentage of net interest income plus
         non-interest income.

(4)      Nonperforming assets include non-accrual loans, accruing loans more
         than 90 days past due and real estate acquired in settlement of loans.




                                      -7-
   36



                            RISK FACTORS

         INVESTMENT IN THE COMMON SHARES INVOLVES CERTAIN RISKS. BEFORE
INVESTING, PROSPECTIVE PURCHASERS SHOULD CONSIDER CAREFULLY THE FOLLOWING
MATTERS.

INTEREST RATE RISK

         The Association's operating results are dependent to a significant
degree on its net interest income, which is the difference between interest
income from loans and investments and interest expense on deposits and
borrowings. Like most thrift institutions, the Association's interest income and
interest expense change as interest rates fluctuate and assets and liabilities
reprice. Interest rates generally may change because of general economic
conditions, the policies of various regulatory authorities and other factors
beyond the Association's control. The interest rates on specific assets and
liabilities of the Association will change or "reprice" in accordance with the
contractual terms of the asset or liability instrument and in accordance with
customer reaction to general economic trends. See "THE BUSINESS OF THE
ASSOCIATION - Lending Activities; and - Deposits and Borrowings."

         At March 31, 1997, $20.8 million, or 83.9%, of the Association's loans
contractually due after March 31, 1998, had fixed rates of interest. The
majority of such loans, however, were secured by one- to four-family residences
with terms of fifteen years. The Association also manages its interest rate risk
by maintaining capital well in excess of regulatory requirements and by
maintaining a high level of liquidity through investments in short-term
instruments with maturities of five years or less. See "THE BUSINESS OF THE
ASSOCIATION - Investment Activities." For the quarter ended March 31, 1997, the
Association's tangible capital was 14.1% of total assets and its liquidity ratio
was 25.32%. See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS - Liquidity and Capital Resources."

         In a period of rising interest rates, the interest income earned on the
Association's assets may not increase as rapidly as the interest expense paid on
the Association's liabilities. As a result, the earnings of the Association may
be adversely affected. The degree to which such earnings will be adversely
affected depends upon the rapidity and extent of the increase in interest rates.
In addition, rising interest rates could negatively affect the Association's
earnings due to diminished loan demand. See "MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Asset and Liability
Management."

ANTICIPATED REDUCED RETURN ON EQUITY

         For the last five years, the Association's return on equity has ranged
from a high of 8.87% for 1994 to a low of 4.53% for 1996, with a median of
8.71%. Excluding the effect of the one-time special assessment to recapitalize
the SAIF, the return on equity would have been 7.18% for the year ended December
31, 1996. For the three months ended March 31, 1997, the Association's return on
equity was 7.44%. The increased capital resulting from the Conversion is
expected to reduce the Association's return on equity for a prolonged period
after the Conversion, which may adversely affect the market value of the Common
Shares. Initially, the Conversion proceeds will be invested in short-term
investments which generally have lower yields than loans and longer term
investment securities, which could also adversely affect the return on equity.
See "USE OF PROCEEDS."

MARKET AREA

         The Association's primary market area has been adversely affected by
the decline in coal mining, steel manufacturing and related industries which
have traditionally been the primary employers in the area. During the period
from 1990 to 1996, the median household income in Belmont County, Ohio declined
to $21,703, while the median household incomes of the United States and Ohio
increased during the same period to $34,530 and $32,102, respectively. The
strike of steel workers at Wheeling-Pittsburgh Steel, which began on October 1,
1996, has further depressed the local economy. In February 1997, the
unemployment rate for Belmont County was 9.0%, significantly higher than the
comparative U.S. and Ohio rates of 5.7% and 5.9%, respectively. As a result of
the downturn in the economy and the prolonged strike, the Association has
recently experienced an increase in delinquent one- to four-family mortgage
loans. See "THE BUSINESS OF THE ASSOCIATION - Lending Activities --Delinquent
Loans, Nonperforming Assets and Classified Assets." Although the Association has
historically had low levels of nonperforming assets, a continuation of the
current economic conditions or a further deterioration of the economy in the
Association's market area could cause nonperforming assets to increase and net
income to decrease in the future.


                                      -8-
   37



LIMITED MARKET FOR THE COMMON SHARES

         There is presently no market for the Common Shares. No assurance can be
given that an active or liquid market for the Common Shares will develop after
the completion of the Conversion or, if such a market does develop, that it will
continue. Investors should consider, therefore, the potentially illiquid and
long-term nature of an investment in the Common Shares.

         The Holding Company has received conditional approval from Nasdaq
SmallCap to have the Common Shares quoted on Nasdaq SmallCap under the symbol
"OSFS" upon the completion of the Conversion, subject to certain conditions
which the Holding Company and the Association believe will be satisfied,
although no assurance can be provided that the conditions will be met. One of
the conditions of the Nasdaq SmallCap listing is the commitment of at least two
brokerage firms to make a market in the Common Shares. KBW has informed the
Holding Company that it intends to make a market in the Common Shares, but it
has no obligation to do so.

         If the Common Shares are not listed on the Nasdaq SmallCap, the Holding
Company expects that the Common Shares will be traded in the over-the-counter
market and will be quoted through brokers participating on the NDQS.

PRICE OF THE COMMON SHARES UPON RESALE

         The aggregate offering price of the Common Shares is based upon an
independent appraisal of the Association. The appraisal is not a recommendation
as to the advisability of purchasing Common Shares, nor does it represent RP
Financial's opinion as to the price at which the Common Shares may trade. See
"THE CONVERSION - Pricing and Number of Common Shares to be Sold." There can be
no assurance that the Common Shares may later be resold at the price at which
they are purchased in connection with the Conversion.

LEGISLATION AND REGULATION WHICH MAY ADVERSELY AFFECT EARNINGS AND OPERATIONS

         The Association is subject to extensive regulation by the OTS, the
Division and the FDIC and is periodically examined by such regulatory agencies
to test compliance with various regulatory requirements. The Holding Company
will also be subject to regulation and examination by the OTS. Such supervision
and regulation of the Association and the Holding Company are primarily for the
protection of the federal deposit insurance fund and not for the maximization of
shareholder value and may affect the ability of the Holding Company to engage in
various business activities. The assessments, filing fees, deposit insurance
premiums and other costs associated with reports, examinations and other
regulatory matters are significant and may have an adverse effect on the Holding
Company's net earnings. See "REGULATION."

         Congress is considering legislation to eliminate the federal savings
and loan charter and the separate federal regulation of savings and loan
associations. Pursuant to such legislation, Congress may develop a common
charter for all financial institutions, eliminate the OTS and regulate the
Association under federal law as a bank or require it to change its charter,
which would likely change the type of activities in which the Association may
engage and would probably subject the Association to more regulation by the
FDIC. In addition, the Holding Company might become subject to different holding
company regulations, including separate capital requirements and limitations on
activities. Although the Holding Company cannot predict when or whether Congress
may actually pass legislation regarding the Holding Company's and the
Association's regulatory requirements or charter, it is not anticipated that the
current activities of the Holding Company or the Association will be materially
affected by such legislation.

POTENTIAL IMPACT OF BENEFIT PLANS ON NET EARNINGS AND SHAREHOLDERS' EQUITY

         In connection with the Conversion, the Holding Company has established
the ESOP which intends to use a loan from the Holding Company to purchase 8% of
the Common Shares issued in connection with the Conversion. All full-time
employees of the Holding Company and the Association who meet certain age and
years of service criteria will be eligible to participate in the ESOP.

         Statement of Position ("SOP") No. 93-6, "Employers' Accounting for
Employee Stock Ownership Plans," published by the American Institute of
Certified Public Accountants (the "AICPA"), requires an employer to record
compensation expense in an amount equal to the fair value of shares committed to
be released to employees from an employee stock 



                                      -9-
   38



ownership plan. See "PRO FORMA DATA" for pro forma information regarding the
effects of SOP 93-6 on net earnings and shareholders' equity. If the Common
Shares acquired by the ESOP appreciate in value over time, the Holding Company
may incur increased compensation expense relating to the ESOP which would
adversely affected the Holding Company's net earnings.

         The ESOP may purchase Common Shares on the open market or may purchase
authorized but unissued shares from the Holding Company. If the ESOP purchases
authorized but unissued shares from the Holding Company, such purchases could
have a dilutive effect on the interests of the Holding Company's shareholders.

         The shares acquired by the ESOP in the Conversion will be purchased
with the proceeds of a loan from the Holding Company to the ESOP. The ESOP loan
will be repaid through cash contributions to the ESOP from the Association and
the use of dividends paid on the Common Shares, if any. The Association
currently anticipates that the ESOP loan will be repaid over a period of ten
years. The amount of cash or other assets that can be contributed to the ESOP
each year is limited by certain IRS regulations. The Association intends to make
the maximum contribution to the ESOP permitted by such regulations, which could
result in repayment of the ESOP loan in fewer than ten years. A shorter
repayment period could result in increased compensation expense during the years
in which payments are made on the ESOP loan which would adversely impact the
Holding Company's earnings.

         Following the consummation of the Conversion, the Holding Company
intends to adopt the Stock Option Plan and the RRP. The shares issued to
participants under the RRP could be newly issued shares or shares purchased in
the market. In the event the shares issued under the RRP consist of newly issued
common shares, the interests of existing shareholders will be diluted. Shares
issued pursuant to the exercise of options under the Stock Option Plan will be
authorized but unissued shares, unless the Holding Company has treasury shares
at the time of exercise and elects to use the treasury shares. At the midpoint
of the estimated Valuation Range, if all shares under these plans were newly
issued and the exercise price for the option shares were equal to the $10 per
share purchase price in the Conversion, the pro forma book value per share of
the outstanding common shares at March 31, 1997, would decrease from $15.46 to
$14.79. See "PRO FORMA DATA" and MANAGEMENT - Stock Benefit Plans."

ANTI-TAKEOVER PROVISIONS WHICH MAY DISCOURAGE SALES OF COMMON SHARES FOR PREMIUM
PRICES

         The Articles of Incorporation and Code of Regulations of the Holding
Company and the Amended Articles of Incorporation of the Association contain
certain provisions that could deter or prohibit non-negotiated changes in the
control of the Holding Company and the Association. Such provisions include (1)
a restriction on the direct or indirect acquisition of more than 10% of the
outstanding shares of the Association by any person during the five-year period
following the effective date of the Conversion, (2) the ability to issue
additional common shares without shareholder approval, and (3) the requirement
of a 75% supermajority voting requirement for the approval of certain matters,
including mergers, acquisitions of a majority of the shares of the Holding
Company or the transfer of substantially all of the assets of the Holding
Company, if the Board of Directors recommends against the approval of any such
matter. See "DESCRIPTION OF AUTHORIZED SHARES" and "RESTRICTIONS ON ACQUISITION
OF THE HOLDING COMPANY AND THE ASSOCIATION."

         Officers and directors of the Holding Company and their Associates are
expected to purchase approximately 7.81% of the shares issued in connection with
the Conversion, assuming the sale of 675,000 Common Shares. In addition,
officers of the Holding Company will be able to vote shares allocated to their
accounts under the ESOP, which intends to purchase approximately 8% of the
shares issued in connection with the Conversion. The ESOP trustee must vote
shares allocated under the ESOP as directed by the participants to whom the
shares are allocated and will vote unallocated shares in its sole discretion.
The RRP trustees, who will be three directors of the Association, will vote
shares awarded but not distributed under the RRP in their discretion. In view of
the various provisions of the Articles of Incorporation and the stock benefit
plans of the Holding Company and the Association, the ESOP trustee, the RRP
Committee and the directors and officers of the Holding Company and the
Association will have a significant influence over the vote on any takeover
attempt or proxy contest and may be able to defeat such a proposal. The Boards
of Directors of the Holding Company and the Association believe that such
provisions will be in the best interests of shareholders by encouraging
prospective acquirors to negotiate a proposed acquisition with the directors.
Such provisions could, however, adversely affect the market value of the Common
Shares or restrict or eliminate the opportunity for shareholders to sell their
shares for premium prices.

         Federal law and Ohio law also restrict the acquisition of control of
the Holding Company and the Association, and regulations of the OTS restrict the
ability of any person to acquire the beneficial ownership of more than 10% of
any class of voting equity security of the Association or the Holding Company.
Any or all of these provisions may facilitate the 



                                      -10-
   39


perpetuation of current management and discourage proxy contests or takeover
attempts not first negotiated with the Board of Directors. See "RESTRICTIONS ON
ACQUISITION OF THE HOLDING COMPANY AND THE ASSOCIATION."

                                 USE OF PROCEEDS

         The following table presents the estimated gross and net proceeds from
the sale of the Common Shares, based on the Valuation Range:



                                          Minimum           Mid-point              Maximum          Maximum, as adjusted
                                          -------           ---------              -------          --------------------

                                                                                                     
Gross proceeds                           $5,737,500        $6,750,000            $7,762,500               $8,926,870
Less estimated expenses                     352,930           366,900               380,870                  396,940
                                         ----------        ----------            ----------               ----------
Total net proceeds                       $5,384,570        $6,383,100            $7,381,630               $8,529,930
                                         ==========        ==========            ==========               ==========



         The net proceeds from the sale of the Common Shares may vary depending
upon financial and market conditions at the time of the completion of the
Offering. See "THE CONVERSION - Pricing and Number of Common Shares to be Sold."
The expenses detailed above are estimated. Actual expenses may be more than or
less than estimated. See "THE CONVERSION Plan of Distribution."

         The Holding Company will retain up to 50% of the net proceeds from the
sale of the Common Shares, or approximately $3.2 million at the mid-point of the
Valuation Range. Such proceeds will be used to lend up to $621,000, at the
mid-point of the Valuation Range to the ESOP to acquire Common Shares in the
Offering with the balance of the proceeds initially invested in short-term
investments or deposits with staggered maturities ranging up to three years.
Ultimately the proceeds will be used for general corporate purposes, which may
include payments of dividends, repurchases of Common Shares and funding of the
RRP. See "THE CONVERSION - Restrictions on Repurchase of Common Shares." OTS
regulations generally prohibit stock repurchases in the first year following the
completion of the Conversion, without prior approval of the OTS.

         The remainder of the net proceeds received from the sale of the Common
Shares, approximately $3.2 million at the mid-point of the Valuation Range, will
be invested by the Holding Company in the capital stock to be issued by the
Association to the Holding Company as a result of the Conversion and will
increase the regulatory capital of the Association and will permit the
Association to expand its lending and investment activities and to enhance
customer services. The Association anticipates that such net proceeds will
initially be invested in short-term investments with maturities of one year or
less and utilized, as opportunities arise, to originate loans and to purchase
loan participations within Ohio.

                            MARKET FOR COMMON SHARES

         There is currently no market for the Common Shares. No assurance can be
given that an active or liquid market for the Common Shares will develop after
the completion of the Conversion or, if such a market does develop, that it will
continue. Investors should consider, therefore, the potentially illiquid and
long-term nature of an investment in the Common Shares.

         A public trading market for the stock of any issuer, including the
Holding Company, depends upon the presence of both willing buyers and willing
sellers at any given time. The Holding Company has received conditional approval
from the Nasdaq SmallCap to have the Common Shares quoted under the symbol
"OSFS" upon completion of the Conversion, subject to certain conditions which
the Association and the Holding Company believe will be satisfied, although no
assurance can be provided that the conditions will be met. One of the conditions
to the Nasdaq SmallCap listing is the commitment of at least two brokerage firms
to make a market in the Common Shares. KBW has informed the Holding Company that
it intends to make a market in the Common Shares, but it has no obligation to do
so.

         If the Common Shares are not listed on the Nasdaq SmallCap, the Holding
Company expects that the Common Shares will be traded in the over-the-counter
market and will be quoted through brokers participating on the NDQS.



                                      -11-
   40



         The appraisal of the pro forma market value of the Association, as
converted, is not a recommendation as to the advisability of purchasing Common
Shares, nor does it represent RP Financial's opinion as to the price at which
the Common Shares may trade. There can be no assurance that the Common Shares
may later be resold at the price at which they are purchased in connection with
the Conversion. See "RISK FACTORS - Limited Market for the Common Shares."

                                 DIVIDEND POLICY

         The declaration and payment of dividends by the Holding Company will be
subject to the discretion of the Board of Directors of the Holding Company, to
the earnings and financial condition of the Holding Company and to general
economic conditions. If the Board of Directors of the Holding Company determines
in the exercise of its discretion that the net income, capital, and consolidated
financial condition of the Holding Company and the general economy justify the
declaration and payment of dividends by the Holding Company, the Board of
Directors of the Holding Company may authorize the payment of dividends on the
Common Shares, subject to the limitation under Ohio law that a corporation may
pay dividends only out of surplus. There can be no assurance that dividends will
be paid on the Common Shares or, if paid, that such dividends will continue to
be paid in the future. In addition, the Holding Company will not undertake an
extraordinary tax-free return of capital to its shareholders during the first
year following the completion of the Conversion.

         Other than earnings on the investment of the proceeds retained by the
Holding Company and interest earned on the loan to the ESOP, the principal
source of income of the Holding Company will be dividends periodically declared
and paid by the Board of Directors of the Association on the common shares of
the Association held by the Holding Company. The declaration and payment of
dividends by the Association to the Holding Company will be subject to the
discretion of the Board of Directors of the Association, to the earnings and
financial condition of the Association, to general economic conditions and to
federal and state restrictions on the payment of dividends by thrift
institutions. Under regulations of the OTS applicable to converted associations,
the Association will not be permitted to pay a cash dividend on its capital
stock after the Conversion if its regulatory capital would, as a result of the
payment of such dividend, be reduced below the amount required for the
Liquidation Account or the applicable regulatory capital requirement prescribed
by the OTS. See "THE CONVERSION - Principal Effects of the Conversion --
Liquidation Account" and "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS - Liquidity and Capital Resources." The
Association may not pay a dividend unless such dividend also complies with an
OTS regulation limiting capital distributions by savings and loan associations.
Capital distributions, for purposes of such regulation, include, without
limitation, payments of cash dividends, repurchases, and certain other
acquisitions by an association of its shares and payments to stockholders of
another association in an acquisition of such other association. See "REGULATION
- - Office of Thrift Supervision -- Limitations on Capital Distributions."



                                      -12-
   41



                          REGULATORY CAPITAL COMPLIANCE

         The following table sets forth the historical and pro forma regulatory
capital of the Association at March 31, 1997, based on the receipt of 50% of the
net proceeds for the number of Common Shares indicated. Estimated expenses used
in determining the net proceeds are $352,930, $366,900, $380,870 and $396,940,
at the minimum, mid-point, maximum and maximum, as adjusted, respectively, of
the Valuation Range.



                                                       Pro forma capital at March 31, 1997, assuming the sale of:
                                            ------------------------------------------------------------------------------
                                                573,750             675,000             776,250             892,687
                                             Common Shares       Common Shares       Common Shares       Common Shares
                         Historical at      (offering price     (offering price     (offering price     (offering price
                         March 31, 1997    of $10 per share)    of $10 per share)  of $10 per share)   of $10 per share)
                         --------------    -----------------    -----------------  -----------------   -----------------
                       Amount   Percent(1)  Amount   Percent(1) Amount   Percent(1) Amount  Percent(1)  Amount   Percent(1)
                       ------   ----------  ------   ---------- ------   ---------  ------  ----------  ------   ----------
                                                            (Dollars in thousands)

                                                                                       
Capital under generally 
   accepted accounting
   principles, before
   adjustments          $4,860    14.1%      $6,864     18.5%    $7,242     19.3%   $7,619    20.1%     $8,054     20.9%
                        ======    ====       ======     ====     ======     ====    ======    ====      ======     ====

Tangible capital:
   Capital level        $4,860    14.1%      $6,864     18.5%    $7,242     19.3    $7,619    20.1%     $8,054     20.9%
   Requirement             518     1.5          555      1.5        562      1.5       569     1.5         577      1.5
                        ------    ----       ------     ----     ------     ----    ------    ----      ------     ----
   Excess               $4,342    12.6%      $6,309     17.0%    $6,680     17.8%   $7,050    18.6%     $7,477     19.4%
                        ======    ====       ======     ====     ======     ====    ======    ====      ======     ====

Core capital:
   Capital level        $4,860    14.1%      $6,864     18.5     $7,242     19.3%   $7,619    20.1%     $8,054     20.9%
   Requirement           1,037     3.0         1111      3.0      1,125      3.0     1,138     3.0       1,154      3.0%
                        ------    ----       ------     ----     ------     ----    ------    ----      ------     ----
   Excess               $3,823    11.1%      $5,753     15.5%    $6,117     16.3%   $6,481    17.1%     $6,900     17.9%
                        ======    ====       ======     ====     ======     ====    ======    ====      ======     ====

Risk-based capital:(2)
   Capital level        $4,995    29.8%      $6,999     38.9%    $7,377     40.5%   $7,754    42.0%     $8,189     43.7%
   Requirement           1,342     8.0        1,441      8.0      1,459      8.0     1,477     8.0%      1,498      8.0%
                        ------    ----       ------     ----     ------     ----    ------    ----      ------     ----
   Excess               $3,653    21.8%      $5,558     30.9%    $5,918     32.5%   $6,277    34.0%     $6,691     35.7%
                        ======    ====       ======     ====     ======     ====    ======    ====      ======     ====

- -------------------------------

<FN>
(1)      Generally accepted accounting principles, adjusted, or risk-weighted
         assets, as appropriate.

(2)      Proposed regulations of the OTS could increase the core capital
         requirement to a ratio between 4% and 5%, based upon an association's
         regulatory examination rating. Risk-based capital includes tangible
         capital plus $135,000 of the Association's allowance for loan losses.
         Risk-weighted assets at March 31, 1997 totalled approximately $16.8
         million. Net proceeds available for investment by the Association are
         assumed to be invested in interest earning assets that have a 50%
         risk-weighting.




                                      -13-
   42



                                 CAPITALIZATION

         Set forth below is the historical capitalization of the Association at
March 31, 1997, and the pro forma consolidated capitalization of the Holding
Company as adjusted to give effect to the sale of Common Shares based on the
Valuation Range and estimated expenses. See "USE OF PROCEEDS" and "THE
CONVERSION - Pricing and Number of Common Shares to be Sold."



                                                              Pro forma capitalization of the Holding Company
                                                                   at March 31, 1997, assuming the sale of:
                                                      ---------------------------------------------------------------------
                                                           573,750           675,000           776,250            892,687
                                       Historical           Common            Common            Common            Common
                                     capitalization         Shares            Shares            Shares            Shares
                                  of the Association at   (Offering         (Offering         (Offering          (Offering
                                        March 31,          price of          price of          price of          price of
                                          1997          $10 per share)    $10 per share)    $10 per share)    $10 per share)
                                  --------------------  --------------    --------------    --------------    --------------
                                                                         (In thousands)

                                                                                                       
Deposits (1)                             $29,425            $29,425           $29,425         $29,425             $29,425
                                         =======           ========           =======         =======             =======

Borrowings                               $     -            $     -           $     -         $     -             $     -
                                         =======           ========           =======         =======             =======

Capital and retained earnings:
  Common Shares, no par value per
   share: authorized - 3,000,000
   shares; assumed  outstanding -        $     -            $     -           $     -         $     -             $     -
   as shown (2)
  Additional paid-in capital                   -              5,385             6,383           7,382               8,530
  Less Common Shares acquired by
   the ESOP (3)                                -               (459)             (540)           (621)               (714)
  Less Common Shares acquired by
   the RRP (4)                                 -               (230)             (270)           (311)               (357)
  Retained earnings, net,                                            
   substantially restricted (5)            4,860              4,860             4,860           4,860               4,860
                                         -------           --------           -------         -------             -------
   Total capital and retained earnings   $ 4,860            $ 9,556           $10,433         $11,310             $12,319
                                         =======           ========           =======         =======             =======

- ------------------------------------

<FN>
(1)      No effect has been given to withdrawals from savings accounts for the
         purpose of purchasing Common Shares in the Conversion. Any such
         withdrawals will reduce pro forma deposits by the amount of such
         withdrawals.

(2)      The number of Common Shares to be issued will be determined on the
         basis of the final valuation of the Association. See "THE CONVERSION -
         Pricing and Number of Common Shares to be Sold." Common Shares assumed
         outstanding does not reflect the issuance of any common shares which
         may be reserved for issuance under the Stock Option Plan. See
         "MANAGEMENT - Stock Benefit Plans -- Stock Option Plan." Reflects
         receipt of the proceeds from the sale of the Common Shares, net of
         estimated expenses which include estimated sales commissions payable to
         Webb.

(3)      Assumes that 8% of the Common Shares sold in connection with the
         Conversion will be acquired by the ESOP with funds borrowed by the ESOP
         from the Holding Company for a term of ten years at a rate of 10%. The
         ESOP loan will be secured solely by the Common Shares purchased by the
         ESOP. The Association has agreed, however, to use its best efforts to
         fund the ESOP based on future earnings, which best efforts funding will
         reduce the Association's total capital and retained earnings, as
         reflected in the table. If the ESOP purchases authorized but unissued
         shares from the Holding Company, such purchases would have a dilutive
         effect of approximately 7.4% on the voting interests of the Holding
         Company's shareholders. See "MANAGEMENT - Stock Benefit Plans."

(4)      Assumes that 4% of the Common Shares will be acquired in the open
         market by the RRP after the Conversion at a price of $10 per share.
         There can be no assurance that the RRP will be implemented, that a
         sufficient number of shares will be available for purchase by the RRP,
         or that shares could be purchased at a price of $10 per share. A higher
         price per share, assuming the purchase of the entire 4% of the shares,
         would reduce retained earnings. The RRP may purchase shares in the open
         market or may purchase authorized but unissued shares from the Holding
         Company. If authorized but unissued shares are purchased, the voting
         interests of existing shareholders would be diluted approximately 3.9%.
         See "MANAGEMENT - Stock Benefit Plans -- Recognition and Retention Plan
         and Trust."

(5)      Retained earnings include restricted and unrestricted retained
         earnings. See "THE CONVERSION - Principal Effects of the Conversion --
         Liquidation Account" for information concerning the liquidation account
         to be established in connection with the Conversion and "TAXATION -
         Federal Taxation" for information concerning restricted retained
         earnings for federal tax purposes.



                                      -14-
   43



                                 PRO FORMA DATA

         Set forth below are the pro forma consolidated net earnings of the
Holding Company for the three months ended March 31, 1997, and for the year
ended December 31, 1996, and the pro forma consolidated shareholders' equity of
the Holding Company at March 31, 1997 and December 31, 1996, along with the
related pro forma earnings per share amounts, giving effect to the sale of the
Common Shares. The computations are based on the assumed issuance of 573,750
Common Shares (minimum of the Valuation Range), 675,000 Common Shares (mid-point
of the Valuation Range), 776,250 Common Shares (maximum of the Valuation Range)
and 892,687 Common Shares (15% above the maximum of the Valuation Range). See
"THE CONVERSION - Pricing and Number of Common Shares to be Sold." The pro forma
data is based on the following assumptions: (i) the sale of the Common Shares
occurred at the beginning of the period and yielded the net proceeds indicated;
(ii) such net proceeds were invested at the beginning of the period to yield
annualized after-tax net returns of 3.96%; and (iii) no withdrawals from
existing deposit accounts were made to purchase the Common Shares. The assumed
returns are based on the one-year U.S. Treasury bill yield of 6.00% in effect at
March 31, 1997. This rate was used as an alternative to the arithmetic average
of the Association's interest-earning assets and interest-bearing deposits. In
calculating pro forma net earnings, a statutory federal income tax rate of 34%
has been assumed for all periods. In the opinion of management, the assumed
after-tax yield does not differ materially from the estimated after-tax yield
which will be obtained on the initial investment of the cash proceeds in
short-term, interest-bearing deposits and is viewed as being more relevant in
the current low interest rate environment than the use of an arithmetic average
of the fiscal year 1996 weighted average yield on interest-earning assets and
weighted average rates paid on deposits during such period. Actual yields may
differ, however, from the assumed returns. The pro forma consolidated net
earnings amounts derived from the assumptions set forth herein should not be
considered indicative of the actual results of operations of the Holding Company
that would have been attained for any period if the Conversion had been actually
consummated at the beginning of such period.

         As the table demonstrates, pro forma consolidated earnings per share
and pro forma consolidated shareholders' equity per share decrease as the amount
of Common Shares sold moves from the minimum of the Valuation Range to the
adjusted maximum of the Valuation Range. In addition, the offering price as a
multiple of pro forma earnings per share and as a percent of pro forma
shareholders' equity per share increases as the amount of Common Shares sold
moves from the minimum of the Valuation Range to the adjusted maximum of the
Valuation Range.

         THE PRO FORMA DATA AND ACCOMPANYING NOTES SHOULD BE READ IN CONJUNCTION
WITH THE FINANCIAL STATEMENTS AND NOTES THERETO APPEARING ELSEWHERE HEREIN. NO
ASSURANCE CAN BE PROVIDED THAT THE YIELDS WILL BE ACHIEVED ON THE INVESTMENT OF
THE CONVERSION PROCEEDS. THE PRO FORMA DATA DOES NOT PURPORT TO REPRESENT WHAT
THE HOLDING COMPANY'S FINANCIAL POSITION OR RESULTS OF OPERATIONS ACTUALLY WOULD
HAVE BEEN HAD THE AFOREMENTIONED TRANSACTIONS BEEN COMPLETED AS OF THE DATE OR
AT THE BEGINNING OF THE PERIODS INDICATED, OR TO PROJECT THE HOLDING COMPANY'S
FINANCIAL POSITION OR RESULTS OF OPERATIONS AT ANY FUTURE DATE OR FOR ANY FUTURE
PERIOD.



                                      -15-
   44





                                             At or for the three months ended March 31, 1997, assuming the sale of:
                                       --------------------------------------------------------------------------------
                                             573,750              675,000             776,250              892,687
                                          Common Shares        Common Shares       Common Shares        Common Shares
                                        (Offering price of  (Offering price of   (Offering price of  (Offering price of
                                           $10 per share)     $10 per share)       $10 per share)      $10 per share)
                                       -------------------  ------------------   ------------------  ------------------
                                                        (Dollars in thousands, except per share amounts)

                                                                                                   
Gross proceeds                                $5,738              $ 6,750              $ 7,763              $8,927
Estimated expenses                              (353)                (367)                (381)               (397)
                                             -------              -------              -------              ------
Estimated net proceeds                         5,385                6,383                7,382               8,530

Less Common Shares acquired by the 
   ESOP (1)                                     (459)                (540)                (621)               (714)

Less Common Shares acquired by the RRP (2)      (230)                (270)                (311)               (357)
                                             -------              -------              -------              ------

Net cash proceeds                             $4,696              $ 5,573              $ 6,450              $7,459
                                              ======              =======              =======              ======

Net earnings:
   Historical                                $    90             $     90             $     90             $    90
   Pro forma income on net proceeds               46                   55                   64                  74
   Pro forma adjustment for the ESOP(1)           (8)                  (9)                 (10)                (12)
   Pro forma adjustment for the RRP (2)           (8)                  (9)                 (10)                (12)
   Pro forma adjustment for Ohio
     franchise tax (3)                            (8)                 (10)                 (11)                (13)
                                             -------              -------              -------              ------

   Pro forma net earnings                    $   113             $    118             $    122              $  127
                                             =======             ========             ========              ======

Earnings per share:
   Historical                                $  0.17             $   0.14             $   0.12              $ 0.11
   Pro forma income on net proceeds             0.09                 0.09                 0.09                0.09
   Pro forma adjustment for the ESOP(1)        (0.01)               (0.01)               (0.01)              (0.01)
   Pro forma adjustment for the RRP (2)        (0.01)               (0.01)               (0.01)              (0.01)
   Pro forma adjustment for Ohio
     franchise tax (3)                         (0.02)               (0.02)              ( 0.02)              (0.02)
                                             -------              -------              -------              ------

     Pro forma net earnings per share        $  0.21              $  0.19              $  0.17              $ 0.15
                                             =======              =======              =======              ======

Number of shares used in calculating
   earnings per share                        532,440              626,400              720,360             828,414

Shareholders' equity (book value): (4)
   Historical                                 $4,860             $  4,860              $ 4,860            $  4,860
   Estimated net proceeds from the
     sale of Common Shares                     5,385                6,383                7,382               8,530
   Less unearned ESOP shares (1)                (459)                (540)                (621)               (714)
   Less unearned RRP shares (2)                 (230)                (270)                (311)               (357)
                                              ------             -------               -------             -------

     Pro forma shareholders' equity           $9,556              $10,433              $11,310             $12,319
                                              ======             =======               =======             =======

Per share shareholders' equity:
   Historical                                $  8.47             $   7.20            $    6.26            $   5.44
   Estimated net proceeds                       9.38                 9.46                 9.51                9.56
   Less unearned ESOP shares (1)               (0.80)               (0.80)               (0.80)              (0.80)
   Less unearned RRP shares (2)                (0.40)               (0.40)               (0.40)              (0.40)
                                                                    -----            ---------            ---------

   Pro forma shareholders' equity per 
     share (3)                                $16.66              $ 15.46              $ 14.57              $ 13.80
                                              ======              =======              =======              =======

Ratio of offering price to pro forma
   shareholders' equity per share (5)          60.04%               64.70%               68.63%               72.47%
                                               =====                =====                =====                =====
Offering price as a multiple of pro
   forma earnings per share (5)(6)             11.76                13.30                14.74                16.26
                                               =====                =====                =====                =====
- ------------------------------------


(Footnotes on page 18)


                                      -16-
   45





                                                At or for the year ended December 31, 1996, assuming the sale of:
                                         -----------------------------------------------------------------------------
                                             573,750              675,000             776,250              892,687
                                          Common Shares        Common Shares       Common Shares        Common Shares
                                        (Offering price of  (Offering price of   (Offering price of  (Offering price of
                                         $10 per share)       $10 per share)       $10 per share)      $10 per share)
                                         --------------       --------------       --------------      --------------
                                                        (Dollars in thousands, except per share amounts)

                                                                                                   
Gross proceeds                                 $5,738            $  6,750             $  7,763            $  8,927
Estimated expenses                               (353)               (367)                (381)               (397)
                                             --------           ---------            ---------           ---------
Estimated net proceeds                          5,385               6,383                7,382               8,530

Less Common Shares acquired by the ESOP (1)       459                 540                  621                 714

Less Common Shares acquired by the RRP(2)         230                 270                  311                 357
                                             --------          ----------            ----------         ----------

Net cash proceeds                              $4,696            $  5,573             $  6,450            $  7,459
                                               ======            ========              ========           ========

Net earnings:
   Historical                                 $   212          $      212             $    212          $      212
   Pro forma income on net proceeds               186                 221                  255                 295
   Pro forma adjustment for the ESOP(1)           (30)                (36)                 (41)                (47)
   Pro forma adjustment for the RRP (2)           (30)                (36)                 (41)                (47)
   Pro forma adjustment for Ohio
     franchise tax (3)                            (32)                (39)                 (45)                (52)
                                              -------         -----------             ---------          ----------

   Pro forma net earnings                      $  305          $      323             $    341           $     362
                                               ======          ==========              ========          =========

Earnings per share:
   Historical                                 $  0.40         $      0.34            $    0.29          $     0.26
   Pro forma income on net proceeds              0.35                0.35                 0.35                0.36
   Pro forma adjustment for the ESOP(1)         (0.06)              (0.06)               (0.06)              (0.06)
   Pro forma adjustment for the RRP (2)         (0.06)              (0.06)               (0.06)              (0.06)
   Pro forma adjustment for Ohio 
     franchise tax (3)                          (0.06)              (0.06)               (0.06)              (0.06)
                                              -------        ------------             ---------         -----------

     Pro forma net earnings per share         $  0.57         $      0.52            $    0.47          $     0.44
                                              =======         ===========             =========          ==========

Number of shares used in calculating
   earnings per share                          532,440            626,400              720,360             828,414

Shareholders' equity (book value): (4)
   Historical                                   $4,770            $ 4,770              $  4,770           $  4,770
   Estimated net proceeds from the
     sale of Common Shares                       5,385              6,383                 7,382              8,530
   Less unearned ESOP shares (1)                  (459)              (540)                 (621)              (714)
   Less unearned RRP shares (2)                   (230)              (270)                 (311)              (357)
                                              -------         -----------             ---------         ----------

     Pro forma shareholders' equity             $9,466            $10,343               $11,220            $12,229
                                                ======            =======               =======            =======

Per share shareholders' equity:
   Historical                                   $ 8.31          $    7.07            $     6.14           $   5.34
   Estimated net proceeds                         9.38               9.48                  9.51               9.56
   Less unearned ESOP shares (1)                 (0.80)             (0.80)                (0.80)             (0.80)
   Less unearned RRP shares (2)                  (0.40)             (0.40)                (0.40)             (0.40)
                                                 -----           --------            ----------          ---------

   Pro forma shareholders' equity per share     $16.50            $ 15.32              $  14.45            $ 13.70
                                                ======            =======              ========            =======

Ratio of offering price to pro forma
   shareholders' equity per share (5)            60.61%             65.26%                69.18%             73.00%
                                                 =====              =====                 =====              =====
Offering price as a multiple of pro
   forma earnings per share (5)(6)               17.46              19.40                 21.14              22.92
                                                 =====              =====                 =====              =====
- ------------------------------------


(Footnotes on next page)


                                      -17-
   46



(1)      Assumes 8.0% of the shares sold in the Conversion are purchased by the
         ESOP under all circumstances, and that the funds used to purchase such
         shares are borrowed from the Company. The approximate amount expected
         to be borrowed by the ESOP is not reflected as a liability, but is
         reflected as a reduction of capital. The Association intends to make
         annual contributions to the ESOP over a ten year period in an amount at
         least equal to the principal and interest requirement of the debt. The
         pro forma net income assumes that: (i) 4,590, 5,400, 6,210, and 7,141
         shares at the minimum, mid-point, maximum, and maximum, as adjusted, of
         the Valuation Range, respectively, were committed to be released during
         the period at an average fair value of $10.00 per share in accordance
         with SOP 93-6 of the AICPA; (ii) the effective tax rate was 34% for
         such period; and (iii) only the ESOP shares committed to be released
         were considered outstanding for purposes of the per share net earnings.
         The pro forma shareholders' equity per share calculation assumes all
         ESOP shares were outstanding, regardless of whether such shares would
         have been released. Because the Company will loan the funds to ESOP
         necessary to purchase the Common Shares, only principal payments on the
         ESOP loan are reflected as employee compensation and benefits expense.
         As a result, to the extent the value of the Common Shares appreciates
         over time, compensation expense related to the ESOP will increase. For
         purposes of the preceding tables, it was assumed that a ratable portion
         (1/10th) of the shares purchased in the Conversion by the ESOP were
         committed to be released during the periods ended March 31, 1997 and
         December 31, 1996. See Note 6 below. See "MANAGEMENT - Stock Benefit
         Plans -- Employee Stock Ownership Plan."

(2)      Assumes that 4% of the Common Shares sold in connection with the
         Conversion will be purchased by the RRP after the Conversion at a price
         of $10 per share and that one-fifth of the purchase price of the RRP
         shares will be expensed in each of the first five years after the
         Conversion. If the RRP is implemented in the first year after the
         completion of the Conversion, it will be subject to various OTS
         requirements, including the requirement that the RRP be approved by the
         shareholders of the Holding Company. There can be no assurance that the
         RRP will be approved by the shareholders, that a sufficient number of
         shares will be available for purchase by the RRP or that the shares
         could be purchased at $10 per share. A higher per share price, assuming
         the purchase of the entire 4% of the shares, would reduce pro forma net
         earnings and pro forma shareholders' equity. If an insufficient number
         of shares is available in the open market to fund the RRP at the
         desired level, the Holding Company may issue additional authorized
         shares. The issuance of authorized but unissued shares in an amount
         equal to 4% of the Common Shares issued in the Conversion would result
         in a 3.9% dilution in existing shareholders' voting interests. See
         "MANAGEMENT - Stock Benefit Plans -- Recognition and Retention Plan and
         Trust."

(3)      The pro forma Ohio franchise tax adjustment assumes an amount equal to
         50% of the net proceeds from the Offering is allocated to the
         Association and taxed at an Ohio franchise tax rate of 1.5%, and an
         amount equal to 50% of the net proceeds from the Offering is allocated
         to the Company and taxed at an Ohio franchise tax rate of .596%. The
         resulting combined Ohio franchise tax has been reduced by the federal
         tax benefit at a rate of 34.0%.

(4)      Consolidated shareholders' equity represents the excess of the carrying
         value of the assets of the Company over its liabilities. The
         calculations are based upon the number of shares issued in the
         Conversion, without giving effect to SOP 93-6. The amounts shown do not
         reflect the federal income tax consequences of the potential
         restoration to income of the tax bad debt reserves for income tax
         purposes, which would be required in the event of liquidation. The
         amounts shown also do not reflect the amounts required to be
         distributed in the event of liquidation to Eligible Account Holders and
         Supplemental Eligible Account Holders from the Liquidation Account
         (hereinafter defined) which will be established upon the consummation
         of the Conversion. Pro forma shareholders' equity information is not
         intended to represent the fair market value of the Common Shares, the
         current value of the Association's assets or liabilities, or the
         amounts, if any, that would be available for distribution to
         shareholders in the event of liquidation. Such pro forma data may be
         materially affected by a change in the number of Common Shares to be
         sold in the Conversion and by other factors. See "TAXATION - Federal
         Taxation."

(5)      Assumes that following the consummation of the Conversion, the Holding
         Company will adopt the Stock Option Plan and that such plan will be
         considered and voted upon at a meeting of the Holding Company's
         shareholders to be held no earlier than six months after the
         Conversion. Under the Stock Option Plan, employees and directors could
         be granted options to purchase an aggregate amount of common shares
         equal up to 10% of the Common Shares issued in the Conversion at an
         exercise price equal to the market price of the common shares on the
         date of grant. In the event the shares issued under the Stock Option
         Plan are exercised, the interests of existing shareholders would be
         diluted. See "MANAGEMENT - Stock Benefit Plans --Stock Option Plan."

(6)      Pro forma net income per share calculations include the number of
         shares assumed to be sold in the Conversion and, in accordance with SOP
         93-6, exclude ESOP shares which would not have been released during the
         period. Accordingly, for the three months ended March 31, 1997, and for
         the year ended December 31, 1996, 41,310, 48,600, 55,890, and 64,274
         shares have been subtracted from the shares assumed to be sold at the
         minimum, mid-point, maximum, and maximum, as adjusted, of the Valuation
         Range, respectively, and 532,440, 626,400, 720,360, and 828,414 shares
         are assumed to be outstanding at the minimum, mid-point, maximum, and
         maximum, as adjusted, of the Valuation Range, respectively. See Note 1
         above.



                                      -18-
   47



          SUMMARY STATEMENTS OF EARNINGSSUMMARY STATEMENTS OF EARNINGS

         The following summary sets forth information concerning the Association
for the periods indicated. Such information should be read in conjunction with
the financial statements and notes thereto appearing elsewhere herein.



                                              Three months ended March 31,              Year ended December 31,
                                              ----------------------------     ---------------------------------------
                                                 1997               1996           1996             1995          1994
                                               -------           --------       ---------        ---------      --------
                                                                             (In thousands)

                                                                                                      
Interest and dividend income:
   Loans                                         $489               $511          $2,000           $1,909         $1,663
   Mortgage-backed securities                      23                 28             102              119            160
   Investment securities,
     interest-bearing deposits and other          102                 99             413              450            474
                                                -----              -----         -------         --------       --------
     Total interest and dividend income           614                638           2,515            2,478          2,297

Interest expense:
   Deposits                                       286                289           1,158            1,107            982
   FHLB advances                                    1                  -               -                1              -
                                               ------              -----         -------          -------        -------
     Total interest expense                       287                289           1,158            1,108            982
                                               ------              -----         -------          -------        -------


Net interest income before provision
   for losses on loans                            327                349           1,357            1,370          1,315

Provision for loan losses                           -                  -               -                -             16
                                               ------              -----         -------          -------        -------

Net interest income after provision
   for loan losses                                327                349           1,357            1,370          1,299

Other income                                        9                 13              45               42             79

General, administrative and other 
   expense(1)                                     201                217           1,084              866            849
                                               ------              -----         -------          -------        -------

Earnings before income taxes                      135                145             318              546            529

Federal income taxes                               45                 49             106              185            174
                                               ------              -----         -------          -------        -------

Net earnings                                    $  90             $   96          $  212           $  361         $  355
                                                =====             ======          ======           ======         ======
- ----------------------------

<FN>
(1)      Includes a nonrecurring pre-tax expense of $190,000 for the year ended
         December 31, 1996, for a special one-time assessment to recapitalize
         the SAIF.



                                      -19-
   48



                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

         The Association is a community-oriented financial institution which is
primarily engaged in the business of attracting savings deposits from the
general public and investing such funds in mortgage loans secured by one- to
four-family residential real estate located in the Association's primary market
area. To a much lesser extent, the Association also originates loans for the
construction or improvement of one- to four-family residential real estate,
loans secured by multi-family residential real estate (over four units), and
nonresidential real estate and consumer loans, and invests in U.S. Government
and agency obligations, interest-bearing deposits in other financial
institutions, mortgage backed securities, and other investments permitted by
law.

         The Association's results of operations are primarily dependent on its
net interest income, which is the difference between the interest income earned
on its assets, primarily loans and investments, and the interest expense on its
liabilities, primarily customer deposits. Net interest income may be affected
significantly by general economic and competitive conditions and policies of
regulatory agencies, particularly those with respect to market interest rates.
The Association primarily originates fixed rate loans with terms up to 15 years
and attempts to maintain sufficient capital and other liquid assets to manage
interest rate risk. The results of operations are also significantly influenced
by the level of non-interest expenses, such as employee salaries and benefits,
non-interest income, such as loan fees and service charges, and the
Association's provision for losses on loans.

ANALYSIS OF FINANCIAL CONDITION

         The Association's assets totaled $34.6 million at March 31, 1997, an
increase of $635,000, or 1.9%, from $33.9 million at December 31, 1996.
Increases occurred in all asset categories except mortgage-backed securities,
which declined negligibly. Assets totaled $33.9 million at December 31, 1996, a
decrease of $625,000, or 1.8%, from $34.6 million at December 31, 1995. A
decrease in loans receivable was the primary reason for the decline in total
assets.

         Between December 31, 1996, and March 31, 1997, loans receivable
increased $125,000, or 0.5%, to $25.0 million. Loans receivable decreased $1.1
million, or 4.2%, from December 31, 1995, to December 31, 1996, primarily as a
result of the prepayment of approximately $820,000 of loan participations.
Proceeds were kept in cash and cash equivalents for liquidity purposes and in
anticipation of future loan demand.

         Investment securities declined due to scheduled maturities from $5.7
million at December 31, 1995, to $5.1 million at December 31, 1996, a decrease
of $575,000, or 10.1%, and remained relatively unchanged at March 31, 1997. Cash
and cash equivalents increased $1.3 million, or 106.9%, to $2.4 million at
December 31, 1996, compared to $1.2 million at December 31, 1995, and increased
moderately to $2.6 million at March 31, 1997, as a result of management's
decision to increase liquidity in anticipation of future loan demand.

         Total deposits increased $634,000, or 2.2%, to $29.4 million at March
31, 1997, from $28.8 million at December 31, 1996. Total deposits had declined
$824,000, or 2.8%, between December 31, 1995 and 1996. There were no outstanding
borrowings from the FHLB of Cincinnati at March 3l, 1997, or December 31, 1996
and 1995.

         Total equity increased $90,000 between December 31, 1996, and March 31,
1997, as a result of net income for the three month period. Total equity at
March 31, 1997, was $4.9 million, or 14.1% of total assets. The Association's
equity increased to $4.8 million at December 31, 1996, from $4.6 million at
December 31, 1995. This represented an increase of $212,000, or 4.7%, which
resulted from net income for the year ended December 31, 1996.

COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 1997 AND
1996

         GENERAL. The Association's net income totaled $90,000 for the three
months ended March 31, 1997, a decrease of $6,000, or 6.8%, from $96,000 in net
income for the same period in 1996. The decrease in net income was the result of
a $22,000 reduction in net interest income, which was partially offset by a
$17,000 reduction in non-interest expense.

         NET INTEREST INCOME. Total interest and dividend income for the three
months ended March 31, 1997, decreased $24,000, or 3.7%, compared to the same
period in 1996, while interest expense decreased $2,000, or .5%, resulting in a



                                      -20-
   49



decrease in net interest income of $22,000, or 6.4%, to approximately $327,000.
The principal factors in the reduction were a 29 basis point decline in the
Association's interest rate spread from 3.76% to 3.47% and a decrease in the
average balances of loans, mortgage-backed securities and investment securities.

         Interest income on loans decreased $21,000, or 4.2%, to $489,000 for
the three months ended March 31, 1997, compared to $510,000 for the 1996 period.
The decrease resulted primarily from the prepayment of $820,000 of loan
participations, a decrease in the average balance of loans outstanding during
the 1997 period to $25.1 million, from $25.7 million in the 1996 period, and a
14 basis point decline in the yield on loans. Interest income on mortgage-backed
securities decreased $5,000, or 18.3%, for the three months ended March 31,
1997, compared to the same period in 1996, as a result of a decline in the
average outstanding balance from $1.2 million to $959,000. A reduction of
$370,000 in the average outstanding balance of investment securities from $4.5
million to $4.1 million, combined with a reduction in the yield on investment
securities of 49 basis points, also contributed to the reduction in interest
income. The declines in interest income on loans mortgage-backed securities and
investment securities were partially offset by a $14,000 increase in income from
interest-earning deposits in banks. Although the average balance of
interest-earning deposits increased to $3.0 million in the 1997 period from $1.9
million in the 1996 period, the average yield of 5.34% in the 1997 period was
less than the yields on investment securities or mortgage-backed securities, as
management chose to increase the Association's liquidity in anticipation of
future loan demand.

         Total interest expense remained constant between the two periods, with
only a $1,000 decrease from the 1996 period to the 1997 period. The
Association's cost of funds increased to 3.95% in the 1997 period from 3.91% in
the 1996 period, but average outstanding deposits declined $466,000, or 1.6%.

         PROVISION FOR LOSSES ON LOANS. There were no provisions for losses on
loans for the three months ended March 31, 1997 and 1996.

         NON-INTEREST INCOME. Non-interest income totaled $9,000 for the three
months ended March 31, 1997, a decrease of $4,000, or 30.3%, from $13,000 for
the 1996 period, due primarily to a non-recurring income item in the 1996
period.

         NON-INTEREST EXPENSES. Non-interest expenses decreased $17,000, or
7.7%, to $201,000 for the three months ended March 31, 1997, compared to
$217,000 in the 1996 period. The decline was primarily attributable to a
$15,000, or 76.8%, reduction in the Association's federal deposit insurance
premium for the 1997 period, due to a reduction in the Association's premium
rate from $.23 per $100 of deposits to $.065 per $100 of deposits. The largest
component of non-interest expenses, salaries and benefits, increased $4,000, or
3.8%, to $91,000 for the three months ended March 31, 1997. This increase was
primarily due to merit salary increases for the Association's staff. The
Association expects that compensation and benefits may increase following the
Conversion in the event of the adoption and implementation of additional
employee and director benefit plans, including the ESOP. The Holding Company
also expects to incur increased costs associated with being a public company.
See "PRO FORMA DATA" and "RISK FACTORS - Potential Impact of Benefit Plans on
Net Earnings and Shareholders' Equity."

         PROVISION FOR INCOME TAXES. The provision for income taxes totaled
$46,000 for the three months ended March 31, 1997, a decrease of $3,000, or
6.1%, from the $49,000 provision in the comparable 1996 period, due to the
decrease in net income before taxes.

COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED DECEMBER 31, 1996 AND 1995

         GENERAL. Net income for the year ended December 31, 1996, decreased
$149,000, or 41.2%, to $212,000 from $361,000 for 1995. The decrease resulted
primarily from a decrease of $13,000 in net interest income and an increase of
$218,000, or 25.2%, in non-interest expenses due largely to a $190,000
non-recurring special assessment for the recapitalization of the SAIF, which
were partially offset by an increase of $3,000 in non-interest income and a
decrease in the provision for income taxes of $79,000. Excluding the one-time
SAIF special assessment, pre-tax income decreased $38,000, or 6.9%, to $509,000
in 1996.

         NET INTEREST INCOME. Total interest and dividend income for the year
ended December 31, 1996, was $2.5 million, an increase of $36,000, or 1.4%, from
1995. The increase was primarily due to an increase in interest on loans of
$91,000, or 4.7%, due to a $987,000 increase in the average balance of loans
outstanding year to year and a six basis point increase in the yield on loans,
which more than offset declines in income from all other asset categories.
Interest income on mortgage-backed securities for the year ended December 31,
1996, decreased $17,000, or 14.4%, due to a $205,000 decline in the 



                                      -21-
   50



average outstanding balance which offset a nine basis point increase in the
yield. Interest earned on interest-bearing deposits decreased $6,000 or 4.0%,
due primarily to a decrease of $196,000 in the average balance outstanding,
which was offset somewhat by an 18 basis point increase in yield. Income on
investment securities decreased by $30,000 due to a 38 basis point decline in
yield and a $209,000 decline in the average balance outstanding.

         Total interest expense increased $50,000, or 4.5%, to $1.2 million in
1996. The increase was primarily attributable to a 17 basis point increase in
the cost of funds from 3.78% to 3.95%, as the average balance of deposits
outstanding increased only $33,000 to $29.3 million in 1996. The increase in the
cost of funds was the result of higher rates offered by competing institutions
in the Association's market area.

         PROVISION FOR LOAN LOSSES. There were no provisions for losses on loans
for the years ended December 31, 1996 and 1995.

         NON-INTEREST INCOME. Non-interest income for the year ended December
31, 1996, increased $3,000, or 7.7%, to $45,000.

         NON-INTEREST EXPENSES. Non-interest expenses totaled $1.1 million for
the year ended December 31, 1996, an increase of $218,000, or 25.2%, compared to
1995. The increase resulted primarily from a $191,000 increase in federal
deposit insurance premiums due to a $190,000 non-recurring special assessment
recorded at September 30, 1996, to recapitalize the SAIF, and a $13,000 increase
in depreciation expense due to equipment purchases in late 1995 and 1996.

         PROVISION FOR INCOME TAXES. The provision for income taxes for the year
ended December 31, 1996, decreased $79,000, or 42.7%, to $106,000, as a result
of a decrease in net income before income taxes compared to 1995.

COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED DECEMBER 31, 1995 AND 1994

         GENERAL. Net income for the year ended December 31, 1995, increased
$6,000, or 1.6%, to $361,000. The increase was a result of an increase in net
interest income of $55,000, or 4.2%, and a decrease in the provision for losses
on loans of $17,000, which were partially offset by a decrease in non-interest
income of $37,000, or 47.2%, and an increase of $17,000, or 2.0%, in
non-interest expenses.

         NET INTEREST INCOME. Total interest and dividend income was $2.5
million for the year ended December 31, 1995, an increase of $180,000, or 7.9%,
from 1994. The increase was primarily attributable to a $246,000, or 14.8%,
increase in interest income on loans, which was partially offset by a decline of
$40,000 in interest on mortgage-backed securities and a decline of $28,000 in
interest on interest-bearing deposits and investment securities. The increase in
interest income on loans was primarily the result of a $2.5 million increase in
the average outstanding loan balance, coupled with an increase in yield on loans
from 7.62% in 1994 to 7.86% in 1995. The increase in the average outstanding
loan balance resulted from an increased demand for the Association's loan
products in 1995, primarily fixed-rate conventional mortgage loans and
automobile loans. The increased yield was the result of higher rates charged to
borrowers in the rising interest rate environment in 1995. The increased loan
demand was funded primarily through reductions in the Association's
mortgage-backed securities from $1.7 million to $1.3 million and
interest-bearing deposits in other institutions from $5.5 million in 1994, to
$2.8 million in 1995. The lower average balances account for the decline in
income in these two asset groups.

         Total interest expense increased $126,000, or 12.9%, to $1.1 million in
1995, due to an increase in the average cost of funds from 3.28% in 1994 to
3.78% in 1995. This increase was partially offset by a reduction in the average
outstanding balance of deposits from $30.0 million in 1994 to $29.3 million in
1995. The average cost of funds increased as market rates increased during 1995
and the Association decided to offer higher rates to attract and retain
certificates of deposit.

         PROVISION FOR LOSSES ON LOANS. There was no provision for losses on
loans during the year ended December 31, 1995, a decrease of $17,000 from 1994,
due to the absence of charge-offs during 1995. In 1994, the Association added
$17,000 to the allowance for loan losses to replenish the allowance due to net
charge-offs of approximately $18,000.

         NON-INTEREST INCOME. Non-interest income for the year ended December
31, 1995, declined $37,000, or 47.2%, to $42,000, primarily due to a
non-recurring gain on sale of repossessed real estate of $32,000 in 1994.

         NON-INTEREST EXPENSES. Non-interest expenses for the year ended
December 31, 1995, increased $17,000, or 2.0%, to $865,000, due to a $25,000, or
7.7%, increase in salaries and benefits as the result of merit increases and an
increase in 


                                      -22-
   51


pension expense of approximately $13,000. These increases were partially offset
by a $7,000 decline in expenses related to real estate acquired in foreclosure.

         PROVISION FOR INCOME TAXES. The provision for income taxes increased
$11,000, or 6.5%, for the year ended December 31, 1995, primarily as the result
of higher pre-tax income in 1995.



                                      -23-
   52



         YIELDS EARNED AND RATES PAID. The following table sets forth certain
average balance sheet information, including the average yield on
interest-earning assets and the average cost of interest-bearing liabilities for
the years indicated. Such yields and costs are derived by dividing income or
expense by the average monthly balance of interest-earning assets or
interest-bearing liabilities, respectively, for the years presented. Average
balances are derived from month end balances.




                                            Three months ended March 31,              
                            --------------------------------------------------------- 
                                        1997                         1996             
                            ----------------------------  --------------------------- 
                             Average   Interest  Average  Average   Interest  Average 
                           outstanding  earned/  yield/ outstanding  earned/   yield/ 
                             balance     paid    rate(1)  balance     paid      rate  
                             -------     ----    -------  -------     ----      ----  
                                                                                      

                                                                 
Interest-earning assets:
  Interest-bearing deposits   $ 2,997     $ 40     5.34%  $  1,863     $ 26      5.58%
  Investment securities (2)     4,138       62     5.99      4,508       73      6.48 
  Mortgage-backed securities      959       23     9.59      1,171       28      9.56 
  Loans receivable (3)         25,068      489     7.80     25,744      511      7.94 
                               ------     ----     ----    -------      ---      ---- 

    Total interest-earning     33,162      614     7.41     33,286      638      7.67 
    assets

  Non-interest-earning assets   1,177                        1,218                    
                              -------                      -------                    
    Total assets              $34,339                      $34,504                    
                              =======                      =======                    
Interest-bearing liabilities:
  NOW and money market 
    accounts                 $  4,272       27     2.53%  $  5,449       36      2.64%
  Regular savings accounts      9,937       72     2.90      9,581       70      2.92 
  Certificates of deposit      14,886      188     5.05     14,531      183      5.04 
                               ------     ----     ----    -------      ---      ---- 

    Total deposits             29,095      287     3.95     29,561      289      3.91 
                                                                                      

  FHLB advances (4)                50        -        -          -        -         - 
                             --------     ----     ----   --------      ---      ---- 
                                                                                      
    Total interest-bearing 
    liabilities                29,145      287     3.94     29,561      289      3.91 
                                                                                      

Non-interest-bearing 
    liabilities                   381                          339                     
                               -------                      -------                   


    Total liabilities          29,526                       29,900                    

Retained earnings               4,813                        4,604                    
                               -------                      -------                   
    Total liabilities and
     retained earnings        $34,339                      $34,504                   
                               =======                      =======                   

Net interest income                       $327                         $349           
                                          ====                         ====           
Interest rate spread                               3.47%                         3.76%
                                                   ====                          ==== 
Net interest margin                                3.94%                         4.19%
                                                   ====                          ==== 

Average interest-earning 
   assets to average 
   interest-bearing liabilities                   113.78%                      112.60%
                                                  ======                       ====== 




                                                               Year ended December 31,                                   
                               ----------------------------------------------------------------------------------------  
                                          1996                           1995                         1994               
                               --------------------------- ---------------------------- -------------------------------  
                                 Average  Interest Average  Average   Interest  Average   Average    Interest   Average  
                               outstanding earned/ yield/  outstanding earned/   yield/ outstanding   earned/   yield/   
                                balance     paid    rate     balance   paid       rate    balance      paid     rate     
                                -------     ----    ----     -------   ----       ----    -------      ----     ----     
                                 (Dollars in thousands)                                                                  
                                                                                                                         
                                                                                           
Interest-earning assets:                                                                                                 
  Interest-bearing deposits     $  2,592    $  144    5.56%  $  2,788  $   150      5.38%  $  5,509   $  204     3.70%   
  Investment securities (2)        4,274       269    6.29      4,483      299      6.67      4,041      271     6.71    
  Mortgage-backed securities       1,091       102    9.35      1,296      120      9.26      1,740      160     9.20    
  Loans receivable (3)            25,267     2,000    7.92     24,280    1,909      7.86     21,827    1,663     7.62    
                                 -------     -----    ----    -------   ------      ----   --------    -----     ----    
                                                                                                                         
    Total interest-earning        33,224     2,515    7.57     32,847    2,478      7.54     33,117    2,298     6.94    
    assets                                                                                                               
                                                                                                                         
  Non-interest-earning assets      1,186                        1,161                         1,165                      
                                 -------                      -------                       -------                      
    Total assets                 $34,410                      $34,008                       $34,282                      
                                 =======                      =======                       =======                      
Interest-bearing liabilities:                                                                                            
  NOW and money market                                                                                                   
    accounts                    $  4,910       127    2.59%   $ 6,226      176      2.83%   $ 8,082      226     2.80%   
  Regular savings accounts         9,807       287    2.93      9,687      280      2.89     10,584      306     2.89    
  Certificates of deposit         14,611       744    5.09     13,382      651      4.86     11,280      450     3.99    
                                 -------    ------             ------  -------      ----   --------    -----     ----    
                                                                                                                         
    Total deposits                29,328     1,158    3.95     29,295    1,107      3.78     29,946      982     3.28    
                                                               ------   ------      ----    -------    -----     ----    
                                                                                                                         
  FHLB advances (4)                    -         -       -         23        1      4.35          -        -        -    
                                 -------    ------    ----     ------   ------      ----    -------    -----     ----    
                                                                                                                         
    Total interest-bearing                                                                                               
    liabilities                   29,328     1,158    3.95     29,318    1,108      3.78     29,946      982     3.28    
                                             -----    ----              ------      ----               -----     ----    
                                                                                                                         
Non-interest-bearing                                                                                                     
    liabilities                      389                          313                            328                      
                                  -------                      -------                       -------                     
                                                                                                                         
                                                                                                                         
    Total liabilities             29,717                       29,631                        30,274                      

Retained earnings                  4,693                        4,377                         4,008                      
                                  -------                      -------                       -------                     
    Total liabilities and                                                                                                
     retained earnings           $34,410                      $34,008                       $34,282                     
                                  =======                      =======                       =======                     
                                                                                                                         
Net interest income                         $1,357                      $1,370                        $1,316             
                                            ======                      ======                        ======             
Interest rate spread                                  3.62%                         3.76%                        3.66%   
                                                      ====                          ====                         ====    
Net interest margin                                   4.08%                         4.17%                        3.97%   
                                                      ====                          ====                         ====    
                                                                                                                         
Average interest-earning                                                                                                 
   assets to average                                                                                                     
   interest-bearing liabilities                     113.28%                       112.04%                      110.59%   
                                                    ======                        ======                       ======    


- -------------------

<FN>
(1)      Annualized.

(2)      Includes dividends on FHLB stock.

(3)      Includes nonperforming loans

(4)      Interest paid on FHLB advances for the quarter ended March 31, 1997, 
         was less than $1,000.



                                      -24-
   53



         The following table sets forth, at the dates indicated, the weighted
average yields earned on the Association's interest-earning assets, the weighted
average interest rates paid on interest-bearing liabilities and the interest
rate spread between the weighted average yields and rates at the dates
presented.




                                                         At March 31,            At December 31,
                                                             1997                    1996 
                                                           --------                ------- 

                                                                                 
Weighted average yield on loans                              7.79%                   7.77%
Weighted average yield on investment securities
   portfolio                                                 5.94                    5.96
Weighted average yield on mortgage-backed
   securities                                                9.56                    9.56
Weighted average yield on interest-bearing
   deposits                                                  5.53                    5.52
Weighted average yield on all interest-earning
   assets                                                    7.42                    7.37
Weighted average rate paid on deposits                       4.00                    3.99
Weighted average rate paid on
   FHLB advances                                                -                       -
Weighted average rate paid on all
   interest-bearing liabilities                              4.00                    3.99
Interest rate spread                                         3.42                    3.38



         The table below describes the extent to which changes in interest rates
and changes in volume of interest-earning assets and interest-bearing
liabilities have affected the Association's interest income and interest expense
during the periods indicated. For each category of interest-earning assets and
interest-bearing liabilities, information is provided on changes attributable to
(i) changes in volume (change in volume multiplied by prior period rate), (ii)
changes in rate (change in rate multiplied by prior period volume) and (iii)
total changes in rate and volume. The combined effects of changes in both volume
and rate, which cannot be separately identified, have been attributed to the
mix:



                                Three months ended March 31,                         Year ended December 31,
                            ---------------------------------  ---------------------------------------------------------------------
                                        1997 vs. 1996                    1996 vs. 1995                     1995 vs. 1994
                            ---------------------------------  ----------------------------------  ---------------------------------
                                    Increase         Total          Increase             Total           Increase            Total
                               (decrease) due to    increase    (decrease) due to       increase     (decrease) due to     increase 
                               -----------------    --------    -----------------       --------     -----------------     -------- 
                             Volume     Rate   Mix (decrease)  Volume    Rate    Mix   (decrease)  Volume   Rate     Mix  (decrease)
                             ------     ----   --------------  ------    ----    ---   ----------  ------   ----     ---  ----------

                                                                                           
Interest income
  attributable to:
   Interest-bearing           $16      $ (1)  $(3)    $ 12      $(11)     $ 5    $ -     $ (6)     $(101)   $ 93    $(46)   $ (54)
      deposits
   Investment securities       (6)       (6)    2      (10)      (14)     (17)     1      (30)        30       2      (3)      28
   Mortgage-backed
      securities               (5)        -     -       (5)      (19)       1      -      (18)       (41)      1       -      (40)
   Loans receivable           (13)       (9)    1      (21)       78       15     (1)      91        187      52       7      246
                              ---       ---   ----     ---       ---       --     --      ---        ---    ----     ---     ----
     Total interest income     (9)      (16)    -      (24)       34        4      -       38         75     148     (42)     181

Interest-bearing
  liabilities
   Deposits                    (5)        3     -       (2)        1       50      -       51        (21)    150      (3)     125
   FHLB advances                -         -     -        -        (1)       -      -       (1)         1       -       -        1
                             ----      ----  ----    -----        --     ----     --       --       ----   -----     ---    -----

     Total interest expense    (5)        3     -       (2)        -       50      -       50        (20)    150      (3)     126
                            -----     -----  ----    -----     -----     ----     --     ----       ----     ---      --      ---

Increase (decrease) in net
  interest income            $ (4)     $(19) $  -     $(22)      $34     $(46)  $  -     $(12)      $ 95   $  (2)   $(39)    $ 54
                             ====      ====  ====     ====       ===     ====   ====     ====       ====   =====    ====     ====



ASSET AND LIABILITY MANAGEMENT

         The Association, like other financial institutions, is subject to
interest rate risk to the extent that its interest-earning assets reprice
differently than its interest-bearing liabilities. Interest rate risk is defined
as the sensitivity of an institution's earnings and net asset values to changes
in interest rates. As part of its effort to monitor and manage the interest rate
risk of the Association, the Board of Directors has adopted an interest rate
risk policy which sets exposure limits for the Association, 


                                      -25-
   54




specifies certain transactions that the Association may not engage in without
prior Board authorization and provides for quarterly review by the Board of
Directors of various interest rate risk reports.

         One of the methods utilized by the Association to monitor interest rate
risk is the rate shock risk estimates contained in the quarterly rate shock risk
reports prepared by an outside consulting firm that specializes in interest rate
risk assessments. The reports assess the Association's interest rate risk based
on the percent and dollar changes in the Association's net portfolio value
("NPV") projected over permanent and instantaneous parallel shifts in interest
rates. The rate shock methodology attempts to quantify interest rate risk as the
change in the Association's NPV which would result from a theoretical change in
current interest rates. The management and the Board of Directors of the
Association attempt to maintain the projected change in NPV within limits
established by the Board of Directors.

         Presented below, as of March 31, 1997, is an analysis of the
Association's interest rate risk as measured by changes in NPV for instantaneous
and parallel shifts of 100 basis points in market interest rates, assuming rates
would stay constant over a twelve-month period. The table also contains the
policy limits set by the Board of Directors of the Association as the maximum
change in NPV that the Board of Directors deems advisable in the event of
various changes in interest rates. Such limits have been established with
consideration of the dollar impact of various rate changes and the Association's
strong capital position.



                                                                                     March 31, 1997
       Change in interest rate            Board limit                  ----------------------------------------------
           (basis points)               % Change in NPV                $ Change in NPV                % Change in NPV
           ----------------             ---------------                ---------------                ---------------
                                                                   (Dollars in thousands)

                                                                                                      
             +400                            (50)%                          $(2,159)                         (51)%
             +300                            (38)                            (1,702)                         (40)
             +200                            (25)                            (1,176)                         (28)
             +100                            (15)                              (609)                         (14)
               0                               0                                  0                            0
             -100                             15                                538                           13
             -200                             25                                794                           19
             -300                             38                                839                           20
             -400                             50                              1,547                           36



         As illustrated by the table, NPV is more sensitive to rising rates than
declining rates. The difference in sensitivity occurs principally because, as
rates rise, borrowers do not prepay fixed-rate loans as quickly as they do when
interest rates are declining. In a rising interest rate environment, because the
Association has a significant amount of fixed-rate loans in its loan portfolio,
the amount of interest the Association would receive on its loans would increase
relatively slowly as the loans are slowly prepaid and new loans are made at
higher rates. Moreover, the interest the Association would pay on its deposits
would increase rapidly because the Association's deposits generally have shorter
periods to reprice. Rising interest rates could also negatively affect the
Association's earnings due to diminished loan demand.

         The Board of Directors and management of the Association believe that
certain factors afford the Association the ability to operate successfully
despite its exposure to interest rate risk. Though the Association originates
predominantly fixed-rate loans, such loans are typically secured by residential
real estate and for terms of 15 years. See "THE BUSINESS OF THE ASSOCIATION -
Lending Activities." The Association also manages its interest rate risk by
maintaining capital well in excess of regulatory requirements and by maintaining
a high level of investments in short-term instruments with maturities of five
years or less. See "THE BUSINESS OF THE ASSOCIATION - Investment Activities."
For the quarter ended March 31, 1997, the Association's tangible capital was
14.1% of total assets and its liquidity ratio was 25.32%. See "Liquidity and
Capital Resources."

         As with any method of measuring interest rate risk, certain
shortcomings are inherent in the NPV approach. For example, although certain
assets and liabilities may have similar maturities or periods of repricing, they
may react in different degrees to changes in market interest rates. Also, the
interest rates on certain types of assets and liabilities may fluctuate in
advance of changes in market interest rates, while interest rates on other types
may lag behind changes in market rates. Further, in the event of a change in
interest rates, expected rates of prepayment on loans and mortgage-backed
securities and early withdrawal levels from certificates of deposit would likely
deviate significantly from those assumed in making the risk calculations.



                                      -26-
   55



LIQUIDITY AND CAPITAL RESOURCES

         The Association's principal sources of funds are deposits, loan and
mortgage-backed securities repayments, maturities of securities and other funds
provided by operations. The Association also has the ability to borrow from the
FHLB of Cincinnati. See "REGULATION - Federal Home Loan Bank." While scheduled
loan repayments and maturing investments are relatively predictable, deposit
flows and early loan and mortgage-backed security prepayments are influenced to
a greater degree by interest rates, general economic conditions and competition.
The Association maintains investments in liquid assets based upon management's
assessment of (i) the need for funds, (ii) expected deposit flows, (iii) the
yields available on short-term liquid assets and (iv) the objectives of the
Association's asset and liability management program.

         OTS regulations presently require the Association to maintain an
average daily balance of liquid assets, which may include, but are not limited
to, investments in U.S. Treasury and federal agency obligations and other
investments having maturities of five years or less, in an amount equal to 5% of
the sum of the Association's average daily balance of net withdrawable deposit
accounts and borrowings payable in one year or less. The liquidity requirement,
which may be changed from time to time by the OTS to reflect changing economic
conditions, is intended to provide a source of relatively liquid funds upon
which the Association may rely if necessary to fund loan originations, deposit
withdrawals or other short-term funding needs. At March 31, 1997, the
Association's regulatory liquidity ratio was 25.32%. At such date, the
Association had commitments to originate loans and loans in process totaling
$178,000 and no commitments to purchase or sell loans. The Association considers
its liquidity and capital resources sufficient to meet its outstanding
short-term and long-term needs. See Note 6 to Consolidated Financial Statements.

         The Association's liquidity, primarily represented by cash and cash
equivalents, is a result of the funds used in or provided by the Association's
operating, investing and financing activities. These activities are summarized
below for the three months ended March 31, 1997, and for the years ended
December 31, 1996, 1995 and 1994.



                                                                                  Year ended December 31,
                                          Three months ended       --------------------------------------------------
                                            March 31, 1997           1996                 1995                  1994
                                        -------------------        -------              -------               -------
                                                                          (In thousands)

                                                                                                     
Net income                                    $   90               $  212               $   361               $  355

Adjustments to reconcile net income
   to net cash from operating activities          24                    5                    53                  (13)
                                              ------               ------                ------               ------

Net cash from operating activities               114                  217                   414                  342

Net cash provided by (used in)
   investment activities                        (497)               1,860                (1,272)              (3,315)

Net cash provided by (used in)
   financing activities                          560                 (818)                  411               (1,942)
                                              ------               ------                ------               ------

Net change in cash and cash
   equivalents                                   177                1,259                  (447)              (4,915)

Cash and cash equivalents at
   beginning of period                         2,436                1,177                 1,624                6,539
                                              ------               ------                ------               ------

Cash and cash equivalents at
   end of period                              $2,613               $2,436                $1,177               $1,624
                                              ======               ======                ======               ======



         The Association is required by applicable law and regulations to meet
certain minimum capital standards, which include a tangible capital requirement,
a core capital requirement or leverage ratio and a risk-based capital
requirement. See 



                                      -27-
   56



"REGULATION - Office of Thrift Supervision -- Regulatory Capital Requirements."
The Association exceeded all of its regulatory capital requirements at March 31,
1997.

         OTS regulations require a savings and loan association to maintain core
capital of at least 3% of the association's total assets. "Core capital" is
comprised of common shareholders' equity (including retained earnings),
noncumulative preferred stock and related surplus, minority interests in
consolidated subsidiaries, certain nonwithdrawable accounts, pledged deposits of
mutual associations and intangible assets, primarily certain purchased mortgage
servicing rights. The OTS has proposed to increase the core capital requirement
to 4% and 5%, except for those associations with the highest examination rating
and acceptable levels of risk. See "REGULATION - Office of Thrift Supervision --
Regulatory Capital Requirements."

         The tangible capital requirement requires a savings and loan
association to maintain "tangible capital" of not less than 1.5% of the
association's adjusted total assets. Tangible capital is defined in OTS
regulations as core capital minus any intangible assets.

         OTS regulations require that a savings and loan association maintain
"risk-based capital" in an amount not less than 8% of its risk-weighted assets.
Risk-based capital is defined as core capital plus certain additional items of
capital, which in the case of the Association includes $135,000 of the
Association's allowance for loan losses.

         The following table summarizes the Association's regulatory capital
requirements and actual capital at March 31, 1997:



                                                                            Excess of actual capital
                                                                                  over current
                                  Actual capital        Current requirement        requirement       Applicable asset total
                               ------------------       ------------------     ------------------    ----------------------
March 31, 1997                 Amount     Percent       Amount     Percent     Amount     Percent
- --------------                 ------     -------       ------     -------     ------     -------
                                                                 (Dollars in thousands)

                                                                                            
Tangible capital                $4,860      14.1%      $  518        1.5%      $4,342       12.6%            $34,564
Core capital                     4,860      14.1        1,037        3.0        3,823       11.1              34,564
Risk-based capital               4,995      29.8        1,342        8.0        3,653       21.8              16,776



         For information concerning the Association's regulatory capital on a
pro forma basis after the Conversion, see "REGULATORY CAPITAL COMPLIANCE."

IMPACT OF RECENT ACCOUNTING STANDARDS

         In February 1997, the Financial Accounting Standards Board ("FASB")
issued Statement of Financial Accounting Standards ("SFAS") No. 128, "Earnings
Per Share," which establishes standards for computing and presenting earnings
per share ("EPS") by entities with publicly held common stock or potential
common stock. SFAS No. 128 simplifies the standards for computing earnings per
share previously found in Accounting Principles Board ("APB") Opinion No. 15,
"Earnings Per Share." Basic EPS excludes dilution and is computed by dividing
income available to common stockholders by the weighted-average number of common
shares outstanding for the period. Diluted EPS reflects the potential dilution
that could occur if securities or other contracts to issue common stock were
exercised or converted into common stock or resulted in the issuance of common
stock that then shared in the earnings of the entity. Diluted EPS is computed
similarly to fully diluted EPS pursuant to APB Opinion No. 15. SFAS No. 128
supersedes APB Opinion No. 15 and is effective for financial statements issued
for periods ending after December 15, 1997, including interim periods.
Management does not believe the adoption of SFAS No. 128 will have a material
impact on the disclosure requirements of the Holding Company.

         In February 1997, the FASB issued SFAS No. 129, which incorporates the
disclosure requirements of APB Opinion No. 15, and makes them applicable to all
public and nonpublic entities that have issued securities addressed by SFAS No.
129. APB Opinion No. 15 requires disclosure of descriptive information about
securities that is not necessarily related to the computation of EPS. SFAS No.
129 continues the previous requirements to disclose certain information about an
entity's capital structure found in APB Opinions No. 19, "Omnibus Opinion -
1966," and No. 15, and SFAS No. 47, "Disclosure of Long-Term Obligations," for
entities that were subject to the requirements of those standards. SFAS No. 129
eliminates the exemption of nonpublic entities from certain disclosure
requirements of APB Opinion No. 15 as provided by SFAS No. 21, 



                                      -28-
   57



"Suspension of the Reporting of Earnings per Share, and Segment Information by
Nonpublic Enterprises." SFAS No. 129 supersedes specific disclosure requirements
of APB Opinions Nos. 10 and 15 and SFAS No. 47 and consolidates them in SFAS No.
129 for ease of retrieval and for greater visibility to nonpublic entities. SFAS
No. 129 is effective for financial statements for periods ending after December
15, 1997. The Association has not previously issued any common shares and SFAS
No. 129 will be adopted by the Holding Company in the initial period after
December 15, 1997. Management believes the adoption of SFAS No. 129 will not
have a material impact on the disclosure requirements of the Holding Company.

         In December 1996, the FASB issued SFAS No. 126 which amends SFAS No.
107, "Disclosures About Fair Value of Financial Instruments," to make the
disclosures about fair value of financial instruments prescribed in SFAS No. 107
optional for nonpublic entities with total assets less than $100 million on the
date of the financial statement. SFAS No. 126 also requires that the entity has
not held or issued any derivative financial instruments, as defined in SFAS No.
119, "Disclosure About Derivative Financial Instruments and Fair Value of
Financial Instruments," other than loan commitments, during the reporting
periods.

         In June 1996, the FASB issued SFAS No. 125, which is effective, on a
prospective basis, for fiscal years beginning after December 31, 1996. SFAS No.
125 provides accounting and reporting standards for transfers and servicing of
financial assets and extinguishment of liabilities based on consistent
application of a financial-components approach that focuses on control. SFAS No.
125 extends the "available for sale" and "trading" approach of SFAS No. 115 to
non-security financial assets that can be contractually prepaid or otherwise
settled in such a way that the holder of the asset would not recover
substantially all of its recorded investment. In addition, SFAS No. 125 amends
SFAS No. 115 to prevent a security from being classified as held-to-maturity if
the security can be prepaid or settled in such a manner that the holder of the
security would not recover substantially all of its recorded investment. The
extension of the SFAS No. 115 approach to certain non-security financial assets
and the amendment to SFAS No. 115 are effective for financial assets held on or
acquired after January 1, 1997. Effective January 1,1997, SFAS No. 125
superseded SFAS No. 122, which is discussed above. Management has not yet
determined the effect, if any, SFAS No. 125 will have on the Holding Company's
financial statements.

                         THE BUSINESS OF THE ASSOCIATION

GENERAL

         The Association is a mutual savings and loan association which was
organized under Ohio law in 1893 as "The Bridgeport Building & Loan Society." In
1964, the Association adopted its present name. As an Ohio savings and loan
association, the Association is subject to supervision and regulation by the
OTS, the Division and the FDIC. The Association is a member of the FHLB of
Cincinnati, and the deposits of the Association are insured up to applicable
limits by the FDIC in the SAIF. See "REGULATION."

         The Association conducts business from its main office located in
Bridgeport, Ohio, and one full-service branch located in Shadyside, Ohio. The
principal business of the Association is the origination of permanent mortgage
loans on one- to four-family residential real estate located in the
Association's primary market area, which consists of Belmont County, Ohio, and
Ohio and Marshall Counties, West Virginia. The Association also originates a
limited number of loans for the construction of one- to four-family residences
and permanent mortgage loans secured by nonresidential real estate in its market
area. In addition to real estate lending the Association originates secured and
unsecured consumer loans. See "Lending Activities." For liquidity and interest
rate risk management purposes, the Association invests in interest-bearing
deposits in other financial institutions, U.S. Government and agency obligations
and mortgage-backed securities. See "Investment Activities." Funds for lending
and other investment activities are obtained primarily from savings deposits,
which are insured up to applicable limits by the FDIC, principal repayments of
loans and maturities of investment securities. See "Deposits and Borrowings."

         Interest on loans and investments is the Association's primary source
of income. The Association's principal expense is interest paid on deposit
accounts. Operating results are dependent to a significant degree on the net
interest income of the Association, which is the difference between interest
income earned on loans, mortgage-backed securities and other investments and
interest paid on deposits. Like most thrift institutions, the Association's
interest income and interest expense are significantly affected by general
economic conditions and by the policies of various regulatory authorities. See
"RISK FACTORS - Interest Rate Risk" and "MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Asset and Liability Management."


                                      -29-
   58



MARKET AREA

        The Association operates two full service offices located in Belmont
County, Ohio. The main office is located in Bridgeport, Ohio, which is
approximately 65 miles southwest of Pittsburgh, Pennsylvania, and approximately
one mile west of Wheeling, West Virginia. A full service branch office is
located in Shadyside, Ohio, which is approximately eight miles south of
Bridgeport. The Association's primary market area for lending and deposits
consists of Belmont County, Ohio, and Ohio and Marshall Counties, West Virginia.
Historically dominated by coal mining and steel-related industries, Belmont
County experienced a decline in employment opportunities in such industries
during the 1980s, with employment growth primarily occurring in lower paying
service jobs. In addition, a major area employer, Wheeling-Pittsburgh Steel is
currently the object of a work stoppage by its union employees. The strike began
on October 1, 1996, and it is not known how long it will continue. It is
believed that the prolonged strike has begun to adversely affect the
Association's earnings. See "Delinquent Loans, Nonperforming Assets and
Classified Assets." Major employers in the Association's market area presently
include Wheeling Hospital, Consolidation Coal, the Bayer Corporation, and the
Kroger Co.

         Belmont County's population, approximately 70,000, has declined
slightly since 1990, while the same period was characterized by 1.1% growth in
the national population and 0.5% growth in the population of Ohio. In 1996, the
per capita income level in Belmont County was $10,976, compared to $15,376 for
Ohio and $16,405 for the nation. The median household income in Belmont County
was $21,703 in 1996, compared to $32,102 and $34,530 in Ohio and the United
States, respectively. Unemployment in Belmont County is approximately 9.0%, 
compared to 5.9% in Ohio and 5.7% in the United States.

         The Association faces competition from branches of two larger
independent commercial banks located in Bridgeport and branches of two larger
independent commercial banks and one branch of a super-regional commercial bank
in Shadyside. In addition, competing financial institutions exist in surrounding
communities located in the Association's market area. The Association's market
penetration in Belmont County is 12.2% of savings association deposits and 3.1%
of all financial institution deposits at June 30, 1996.

LENDING ACTIVITIES

         GENERAL. The Association's principal lending activity is the
origination of conventional fixed-rate real estate loans secured by one- to
four-family residences located in the Association's primary market area. Though
the Association currently originates loans for its portfolio and not with the
intention of selling such loans in the secondary market, fixed-rate loans are
generally underwritten according to secondary market guidelines. In addition to
real estate lending, the Association originates consumer loans, including loans
secured by deposit accounts, automobile loans, and unsecured loans.



                                      -30-
   59



         LOAN PORTFOLIO COMPOSITION. The following table presents certain
information in respect of the composition of the Association's loan portfolio at
the dates indicated:



                                                                                     At December 31,
                                                      ----------------------------------------------------------------------
                                At March 31, 1997              1996                     1995                     1994
                             ----------------------   ---------------------    ----------------------   --------------------
                                        Percent of              Percent of                Percent of             Percent of
                             Amount     total loans   Amount    total loans    Amount     total loans   Amount   total loans
                             ------     -----------   ------    -----------    ------     -----------   ------   -----------
                                                                 (Dollars in thousands)

                                                                                              
Real estate loans:
   One- to four-family      $20,691        81.96%     $20,605      81.97%     $21,086       79.54%     $18,802     80.47%
   Multifamily                   48         0.19           51       0.20          557        2.10          589      2.52
   Nonresidential               418         1.66          460       1.83        1,064        4.01        1,062      4.54
   Land                          79         0.31           86       0.34            5        0.02            6      0.03
   Construction                 124         0.49          124       0.49          469        1.77          776      3.32
Consumer loans:
   Automobiles                1,821         7.21        1,931       7.68        1,752        6.61        1,166      4.99
   Savings accounts             310         1.23          265       1.06          244        0.92          252      1.08
   Other                      1,653         6.55        1,511       6.01        1,201        4.53          685      2.93
Commercial loans                101         0.40          105       0.42          132        0.50           27      0.12
                           --------     --------    ---------   --------     --------    --------   ----------  --------

     Total loans             25,245        100.0%      25,138     100.00%      26,510      100.00%      23,365    100.00%
                                           =====                  ======                   ======                 ======

Less:
   Loans in process              36                        51                     328                      378
   Deferred loan fees            49                        52                      67                       61
   Allowance for loan
     losses                     143                       143                     143                      143
                            -------                   -------                 -------                  -------

     Total loans, net       $25,017                   $24,892                 $25,972                  $22,783
                            =======                   =======                 =======                  =======



         LOAN MATURITY. The following table sets forth certain information as of
March 31, 1997, regarding the dollar amount of loans maturing in the
Association's portfolio based on their contractual terms to maturity. Demand
loans and other loans having no stated schedule of repayments or no stated
maturity are reported as due in one year or less. Mortgage loans originated by
the Association in its portfolio generally include due-on-sale clauses that     
provide the Association with the contractual right to deem the loan immediately
due and payable in the event the borrower transfers the ownership of the
property without the Association's consent. The table does not include the 
effects of possible prepayments or scheduled repayments.



                                During the      Due 1-3       Due 3-5      Due 5-10     Due 10-20   Due over
                                year ending      years         years         years        years     20 years
                                 March 31,       after         after         after        after       after
                                   1998         3/31/98       3/31/98       3/31/98      3/31/98     3/31/98      Total
                               -------------    --------     ---------    ----------    ----------  ---------    --------
                                                                     (In thousands)

                                                                                                 
Real estate loans:
   One- to four-family                 -          $234         $  168        $1,745       $13,975      $4,569     $20,691
   Multifamily                         -             -              -            48             -           -          48
   Nonresidential                      -             -             45           193           180           -         418
   Land                                -            79              -             -             -           -          79
   Construction                        -             -              -             -           124           -         124
Consumer loans                       357           642          1,535         1,217            33           0       3,784
Commercial loans                      46             3             52             -             -           -         101
                                    ----          ----         ------        ------       -------      ------     -------

    Total                           $403          $958         $1,800        $3,203       $14,312      $4,569     $25,245
                                    ====          ====         ======        ======       =======      ======     =======




                                      -31-
   60



         The following table sets forth the dollar amounts of all loans
contractually due after March 31, 1998, and shows the amount of such loans which
have predetermined interest rates and which have floating or adjustable interest
rates:



                                                        Fixed             Adjustable
                                                        rates                 rates              Total
                                                        -----                 -----              -----
                                                                        (In thousands)

                                                                                           
           Real estate loans:
               One- to four-family                     $16,687               $4,004             $20,691
               Multifamily                                  48                    -                  48
               Nonresidential                              418                    -                 418
               Land                                         79                    -                  79
               Construction                                124                    -                 124
           Consumer loans                                3,427                    -               3,427
           Commercial loans                                 55                    -                  55
                                                       -------               ------             -------
                 Total                                 $20,838               $4,004             $24,842
                                                       =======               ======             =======



         LOANS SECURED BY ONE- TO FOUR-FAMILY REAL ESTATE. The principal lending
activity of the Association is the origination of conventional loans secured by
first mortgages on one- to four-family residences, primarily single-family
residences, located within the Association's primary market area. At March 31,
1997, the Association's one- to four-family residential real estate loans
totaled approximately $20.7 million, or 82.0% of total loans.

         OTS regulations and Ohio law limit the amount which the Association may
lend in relationship to the appraised value of the real estate and improvements
which will secure the loan at the time of loan origination. In accordance with
such regulations, the Association makes fixed-rate loans on one- to four-family
residences of up to 80% of the value of the real estate and improvements thereon
(the "LTV").

         The Association currently offers fixed-rate loans with terms of up to
25 years, though most loans are originated with terms of 15 years. The
Association does offer adjustable-rate mortgage loans ("ARMs") for terms of up
to 25 years, but has originated very few ARMs since 1990. The maximum interest
rate adjustment period on the ARMs is five years, but can be any number of years
less than five. The interest rate adjustments on ARMs presently offered by the
Association are indexed to the quarterly National Average Cost of Funds to
SAIF-Insured Institutions. Rate adjustments are computed by adding a stated
margin, typically 2%, to the index, with a maximum adjustment of 5% over the
term of the loan.

         The Association has purchased interests in loans from other Ohio
financial institutions at times when there was low loan demand in the
Association's primary market area. Such purchases consist of fixed-rate loans
which meet the Association's underwriting standards. The Association's loan
portfolio includes two participation interests in several single-family loans
secured by properties located in Columbus, Ohio. At March 31, 1997, the
outstanding balance of participation loans purchased, which is included in the
one- to four-family loans, was $5.4 million, or 21.2% of the Association's total
loan portfolio.

         LOANS SECURED BY MULTIFAMILY RESIDENCES. The Association originates a
limited number of loans secured by multifamily properties, which contain more
than four units. Multifamily loans are offered with fixed rates of interest for
terms of up to 25 years and have LTVs of up to 75%.

         Multifamily lending is generally considered to involve a higher degree
of risk than one- to four-family residential lending because the borrower
typically depends upon income generated by the project to cover operating
expenses and debt service. The profitability of a project can be affected by
economic conditions, government policies and other factors beyond the control of
the borrower. The Association attempts to reduce the risk associated with
multifamily lending by evaluating the creditworthiness of the borrower and the
projected income from the project and by obtaining personal guarantees on loans
made to corporations and partnerships. The Association requires borrowers to
agree to submit financial statements annually to enable the Association to
monitor the loan and requires an assignment of rents.

         At March 31, 1997, loans secured by multifamily properties totaled
approximately $48,000, or .19% of total loans.



                                      -32-
   61



         NONRESIDENTIAL REAL ESTATE. The Association also originates a limited
number of loans for the purchase of nonresidential real estate. The
Association's nonresidential real estate loans have fixed rates, terms of up to
25 years and LTVs of up to 80%. Among the properties securing nonresidential
real estate loans are a church and a used car lot, which are located in the
Association's primary market area.

         Nonresidential real estate lending is generally considered to involve a
higher degree of risk than residential lending due to the relatively larger loan
amounts and the effects of general economic conditions on the successful
operation of income-producing properties. The Association has endeavored to
reduce such risk by evaluating the credit history of the borrower, the location
of the real estate, the financial condition of the borrower, the quality and
characteristics of the income stream generated by the property and the
appraisals supporting the property's valuation.

         At March 31, 1997, approximately $418,000, or 1.66% of the
Association's total loans, were secured by mortgages on nonresidential real
estate.

         LAND LOANS. The Association also originates a limited number of loans
secured by single-family land lots. The Association's land loans are generally
three year amortizing loans and require an LTV of 75% or less. At March 31,
1997, approximately $79,000, or .31% of the Association's total loans, were
secured by land loans made to individuals intending to construct and occupy
single family residences on the properties.

         CONSTRUCTION LOANS. The Association originates a limited number of
loans for the construction of single-family residential real estate.
Construction loans are structured as permanent loans with fixed rates of
interest and terms of up to 25 years. During the first six months, while the
residence is being constructed, the borrower is required to pay interest only.
Construction loans have LTVs of up to 80%, with the value of the land counting
as part of the owner's equity. At March 31, 1997, the Association had
approximately $124,000, or 0.5% of its total loans, invested in construction
loans, which represented one loan in process from 1995 due to the halt of
construction. During the three months ended March 31, 1997, and the year ended
December 31, 1996, the Association did not originate any construction loans.

         CONSUMER LOANS. The Association originates various types of consumer
loans, including home improvement loans, loans secured by savings accounts and
motor vehicles and unsecured loans. Consumer loans are made at fixed rates of
interest. Consumer loans secured by a deposit or savings account are made at an
interest rate that is 2% above the rate paid on the underlying deposit account.
Automobile loans are originated with terms of up to six years for new
automobiles and up to three years for used automobiles. All automobile loans are
originated directly by the Association.

         The Association also makes closed-end home equity loans in an amount
which, when added to the prior indebtedness secured by the real estate, does not
exceed 80% of the estimated value of the real estate. Home equity loans are
secured by real estate. The Association does not offer home equity loans with a
line of credit feature.

         Consumer loans may entail greater credit risk than do residential
mortgage loans. The risk of default on consumer loans increases during periods
of recession, high unemployment, and other adverse economic conditions. Although
the Association has not had significant delinquencies on consumer loans, no
assurance can be provided that delinquencies will not increase.

         At March 31, 1997, the Association had approximately $3.8 million, or
15.0% of its total loans, invested in consumer loans.

         COMMERCIAL LOANS. The Association has occasionally made commercial
loans to businesses in its primary market area. At March 31, 1997, the
Association had approximately $101,000, or .4% of total loans, invested in six
commercial loans. All of the loans were made to local businesses and are secured
by company vehicles. The Association does not currently originate commercial
loans.

         LOAN SOLICITATION AND PROCESSING. Loan originations are generally
obtained from existing customers and members of the local community and from
referrals from real estate brokers, lawyers, accountants, and current and former
customers. The Association also advertises in the local print media and
periodically advertises on radio and television.

         In underwriting real estate loans, the Association typically obtains a
credit report, verification of employment and other documentation concerning the
creditworthiness of the borrower. An appraisal of the fair market value of the
real estate that will be given as security for the loan is prepared by a
certified fee appraiser approved by the Board of Directors. Upon 



                                      -33-
   62



the completion of the appraisal and the receipt of information on the credit
history of the borrower, the application for a loan is submitted for review in
accordance with the Association's underwriting guidelines which are established
annually by the Board of Directors. The President of the Association has
authority to approve loans of less than $100,000. Loans for amounts greater than
$100,000 must be approved by the full Board of Directors of the Association,
which meets twice a month.

         Borrowers are required to carry satisfactory fire and casualty
insurance and flood insurance, if applicable, and to name the Association as an
insured mortgagee. The Association obtains an attorney's opinion of title.

         The procedure for approval of construction loans is the same as for
permanent real estate loans, except that an appraiser evaluates the building
plans, construction specifications, and estimates of construction costs. The
Association also evaluates the feasibility of the proposed construction project
and the experience and record of the builder. Once approved, the construction
loan is disbursed in installments based upon periodic inspections of
construction progress.

         Consumer loans are underwritten on the basis of the borrower's credit
history and an analysis of the borrower's income and expenses, ability to repay
the loan, and the value of the collateral, if any. The President of the
Association has authority to approve secured consumer loans of up to $50,000,
and unsecured consumer loans of up to $25,000. The Assistant Vice President and
the Loan Manager of the Association each have the authority to approve
applications for secured consumer loans up to $25,000 and for unsecured loans up
to $10,000 and $2,000, respectively

         LOAN ORIGINATIONS AND PARTICIPATIONS. Currently, the Association is
originating fixed-rate loans for its portfolio and not with the intention of
selling such loans in the secondary market. The Association occasionally
purchases participation interests in fixed-rate loans originated by other
financial institutions which meet the Association's underwriting standards.
Typically the Association purchases a 90% interest in the loan, with the seller
retaining a 10% interest and the servicing of the loan. At March 31, 1997, the
outstanding balance of participation loans purchased, which is included in the
one- to four-family loans, was $5.4 million, or 21.2% of the Association's total
loan portfolio. See "Loans Secured by One- to Four-Family Real Estate."



                                      -34-
   63



         The following table presents the Association's total loan origination,
participation and repayment activity for the periods indicated:



                                            Three months ended
                                                   March 31,              Year ended December 31,
                                           ---------------------     --------------------------------
                                             1997         1996        1996         1995        1994
                                           -------       -------     -------      -------     -------
                                                                (In thousands)

                                                                                   
 Total gross loans receivable at
    beginning of period                    $25,138       $26,510     $26,510      $23,365     $21,815

  Loans originated:
    Real estate:
      One- to four-family                      632           174       1,993        3,295       1,080
      Multifamily                                -             -           -            -           -
      Land                                       -             -          90            -           -
      Nonresidential                             -             -         163           83         275
      Construction                               -             -           -          507         831
    Consumer                                   512           341       2,136        2,355       1,474
    Commercial                                   -             -           8          121          27
                                           -------       -------     -------      -------     -------

          Total loans originated             1,144           515       4,390        6,361       3,687

 Loan principal repayments                  (1,023)       (1,079)     (5,762)      (3,216)     (1,949)

 Charge-offs                                     -             -           -            -         (18)
 Foreclosures                                  (14)            -           -            -        (170)
                                           -------       -------     -------      -------     -------

 Net loan activity                             107          (564)     (1,372)       3,145       1,550
                                           -------       -------     -------      -------     -------

 Total gross loans receivable at
     end of period                         $25,245       $25,946     $25,138      $26,510     $23,365
                                           =======       =======     =======      =======     =======



         The Association issues written commitments to prospective borrowers on
all approved mortgage loans which expire within 30 days of the date of issuance
and charges an application fee. In some instances, commitments may be renewed or
extended. At March 31, 1997, the Association had $142,000 of outstanding
commitments to originate loans and $36,000 in undisbursed funds related to
construction loans. Management believes that less than 1% of loan commitments
expire without being funded.

         LOANS TO ONE BORROWER LIMITS. OTS regulations generally limit the
aggregate amount that a savings association may lend to any one borrower to an
amount equal to 15% of the association's unimpaired capital and unimpaired
surplus (the "Lending Limit Capital"). A savings association may lend to one
borrower an additional amount not to exceed 10% of the association's Lending
Limit Capital if the additional amount is fully secured by certain forms of
"readily marketable collateral." Real estate is not considered "readily
marketable collateral." In applying this limit, the regulations require that
loans to certain related or affiliated borrowers be aggregated. An exception to
this limit permits loans of any type to one borrower of up to $500,000.

         Based on such limits, the Association was able to lend approximately
$729,000 to one borrower at March 31, 1997. The largest amount the Association
had outstanding to one borrower at March 31, 1997, was $190,000, which consisted
of two loans, each secured by a residential property. At March 31, 1997, both
loans were performing in accordance with their terms.

         LOAN ORIGINATION AND OTHER FEES. The Association realizes loan
origination fees and other fee income from its lending activities. In addition,
the Association realizes income from late payment charges, application fees, and
fees for other miscellaneous services.

         Loan origination fees and other fees are a volatile source of income,
varying with the volume of lending, loan repayments, and general economic
conditions. All nonrefundable loan origination fees and certain direct loan
origination costs are deferred and recognized in accordance with SFAS No. 91 as
an adjustment to yield over the life of the related loan.


                                      -35-
   64



         DELINQUENT LOANS, NONPERFORMING ASSETS AND CLASSIFIED ASSETS. The
Association attempts to maintain a high level of asset quality through sound
underwriting policies and efficient collection practices.

         To discourage late payments, the Association charges a late fee of 5%
of the payment amount after 15 days for loans originated since January 1, 1990.
When a loan is 30 days past due, the borrower is sent a delinquency notice. When
a loan is 31 to 60 days delinquent, the Association sends to the borrower
another delinquency notice and a personalized letter and one of the
Association's loan personnel will telephone the borrower. When a loan becomes 60
days delinquent, additional contacts are made and the loan is generally referred
to an attorney for foreclosure, unless a repayment schedule has been
established.

         Loans are reviewed on a monthly basis and are placed on nonaccrual
status when collection in full is considered doubtful by management. Generally,
loans past due 90 days or more as to principal or interest are placed on
nonaccrual status. Interest accrued and unpaid at the time a loan is placed on
nonaccrual status is charged against interest income. Subsequent cash payments
are generally applied to interest income unless, in the opinion of management,
the collection of principal and interest is doubtful. In those cases, subsequent
cash payments would be applied to principal.

         The following table reflects the amount of loans in a delinquent status
as of the dates indicated:



                                                                                 At December 31,
                                                  -------------------------------------------------------------------------
                            At March 31, 1997               1996                      1995                    1994
                        ------------------------  ----------------------  ----------------------   ------------------------
                                         Percent                 Percent                 Percent                   Percent
                                        of total                of total                 of total                  of total
                        Number  Amount    loans   Number Amount   loans   Number  Amount   loans   Number  Amount    loans
                        ------  ------    -----   ------ ------   -----   ------  ------   -----   ------  ------    -----
                                                             (Dollars in thousands)

                                                                                    
  Loans delinquent for:
    30 - 59 days           -    $    -        -%      7    $174   0.69%      4     $135    0.51%      6     $136      0.59%
    60 - 89 days           9       131     0.52       3      94   0.37       1        9    0.03       -        -         -
    90 days and over       7       200     0.79       2      69   0.27       1        6    0.02       1        6      0.03
                          --     -----     ----      --    ----   ----       -     ----    ----       -     ----     ----

      Total delinquent 
        loans             16      $331     1.31%     12    $337   1.34%      6     $150    0.57%      7     $142      0.61%
                          ==      ====     ====      ==    ====   ====       =     ====    ====       =     ====      ====


         Nonperforming assets include nonaccruing loans, accruing loans which
are delinquent 90 days or more, real estate acquired by foreclosure or by
deed-in-lieu thereof, in-substance foreclosures and repossessed assets.


                                      -36-
   65



         The following table sets forth information with respect to the accrual
and nonaccrual status of the Association's loans and other nonperforming assets
at the dates indicated:



                                                     At March 31,                           At December 31,
                                                ----------------------            ------------------------------------
                                                  1997          1996               1996           1995          1994
                                                --------      --------            -------       -------       --------
                                                                        (Dollars in thousands)

                                                                                                    
Loans accounted for on a nonaccrual basis:
   Real estate                                      180              -                51             -              -
   Consumer                                          20              5                18             6              7
                                                   ----         ------             -----        ------         ------
     Total nonaccrual loans                         200              5                69             6              7

     Total nonperforming loans                      200              5                69             6              7

   Real estate owned                                 14              -                 -             -              -
                                                   ----         ------             -----        ------         ------

     Total nonperforming assets                    $214         $    5             $  69        $    6         $    7
                                                   ====         ======             =====        ======         ======

     Allowance for loan losses                     $143           $143              $143          $143           $143
                                                   ====           ====              ====          ====           ====

     Nonperforming assets as a percent of
       total assets                               0.62%           0.01%             0.20%         0.02%          0.02%

     Nonperforming loans as a percent of
       total loans                                0.85%           0.02%             0.28%         0.02%          0.03%

     Allowance for loan losses as a
       percent of nonperforming loans            66.82%       2,860.00%           207.25%     2,383.33%      2,042.86%



         For the three months ended March 31, 1997, approximately $2,200 would
have been recorded had such nonaccruing loans been accruing pursuant to
contractual terms. During such period, interest collected on such loans and
included in net income was approximately $62.

         Real estate acquired in settlement of loans is classified separately on
the balance sheet at the lower of the recorded investment in the property or its
fair value minus estimated costs of sale. Prior to foreclosure, the loan is
written down to the value of the underlying collateral by a charge to the
allowance for loan losses, if necessary. Any subsequent write-downs are charged
against operating expenses. Operating expenses of such properties, net of
related income or loss on disposition, are included in other expenses. At March
31, 1997, the carrying value of real estate acquired in settlement of loans was
$14,000.

         The Association classifies its assets on a regular basis in accordance
with federal regulations. Problem assets are classified as "substandard,"
"doubtful" or "loss." "Substandard" assets have one or more defined weaknesses
and are characterized by the distinct possibility that the Association will
sustain some loss if the deficiencies are not corrected. "Doubtful" assets have
the same weaknesses as "substandard" assets, with the additional characteristics
that (i) the weaknesses make collection or liquidation in full, on the basis of
currently existing facts, conditions and values, questionable and (ii) there is
a high possibility of loss. An asset classified "loss" is considered
uncollectible and of such little value that its continuance as an asset of the
Association is not warranted. In addition, federal regulations also contain a
"special mention" category, consisting of assets which do not currently expose
an institution to a different degree of risk to warrant classification but which
possess credit deficiencies or potential weaknesses deserving management's close
attention.

         As a result of the work stoppage at the Wheeling-Pittsburgh Steel,
which began on October 1, 1996, the Association has recently experienced an
increase in delinquent loans secured by one- to four-family residences. At this
time it is not known how long the strike will continue. It is believed that the
prolonged strike has begun to increase the amount of nonperforming assets in the
Association's loan portfolio and adversely effect the Association's earnings.


                                      -37-
   66



         The aggregate amounts of the Association's classified assets at the
dates indicated were as follows:



                                              At March 31,                        At December 31,
                                        ------------------------      --------------------------------------
                                          1997            1996          1996            1995           1994
                                        --------        --------      --------        --------        ------
                                                                 (In thousands)

                                                                                          
Classified assets:
   Substandard                            $  -             $  5        $     -            $6             $7
   Doubtful                                 96                5            132             -              -
   Loss                                      -                -              -             -              -
                                           ---              ---           ----            --             --
    Total classified assets                $96              $10           $132            $6             $7
                                           ===              ===           ====            ==             ==



         The Association establishes a general allowance for loan losses for any
loan classified as substandard or doubtful. If an asset, or portion thereof, is
classified as loss, the Association establishes a specific allowance for loss in
the amount of 100% of the portion of the asset classified loss or charges off
the portion of any real estate loan deemed to be uncollectible. See "Allowance
for Loan Losses."

         The Association analyzes each classified asset on a monthly basis to
determine whether changes in the classifications are appropriate under the
circumstances. Such analysis focuses on a variety of factors, including the
amount of any delinquency and the reasons for the delinquency, if any, the use
of the real estate securing the loan, the status of the borrower, and the
appraised value of the real estate. As such factors change, the classification
of the asset will change accordingly. At March 31, 1997, the Association had
classified $243,000 of assets as special mention, $96,000 of assets as doubtful
and no assets as either substandard or loss.

         ALLOWANCE FOR LOAN LOSSES. Management reviews on a quarterly basis the
allowance for loan losses as it relates to a number of relevant factors,
including, but not limited to, growth and changes in the composition of the loan
portfolio, trends in the level of delinquent and problem loans, current and
anticipated economic conditions in the primary lending area, past loss
experience, and possible losses arising from specific problem assets.

         While management believes that it uses the best information available
to determine the allowance for loan losses, unforeseen market conditions could
result in adjustments and net income could be significantly affected if
circumstances differ substantially from the assumptions used in making the final
determination. In addition, the Association's determination as to the amount of
its allowance for loan losses in subject to review by the OTS, as part of its
examination process, which may result in the establishment of an additional
allowance based upon the judgment of the OTS after a review of the information
available at the time of the OTS examination.


                                      -38-
   67



         The following table sets forth an analysis of the Association's
allowance for loan losses for the periods indicated:



                                              Three months ended
                                                  March 31,                        Year ended December 31,
                                          ------------------------         ----------------------------------------
                                            1997            1996             1996            1995             1994
                                          --------        --------         --------        --------          ------
                                                                    (Dollars in thousands)

                                                                                                
Balance at beginning of period               $143            $143             $143           $143             $145

Charge-offs                                     -               -                -              -              (18)
Recoveries                                      -               -                -              -                -
                                             ----            ----             ----           ----             ----
Net (charge-offs) recoveries                    -               -                -              -              (18)

Provision for losses on loans                   -               -                -              -               16
                                             ----            ----             ----           ----             ----

Balance at end of period                     $143            $143             $143           $143             $143
                                             ====            ====             ====           ====             ====

Ratio of net (charge-offs) recoveries
   to average loans outstanding
   during the period                          N/A             N/A              N/A            N/A            (0.08)%

Ratio of allowance for loan losses
   to total loans                            0.57%           0.56%            0.57%          0.55%            0.63%




         The following table sets forth the allocation of the allowance for loan
losses by category. The allocations are based on management's assessment of the
risk characteristics of each of the components of the total loan portfolio and
is subject to changes as and when the risk factors of each such component
changes. The allocation is not indicative of either the specific amounts or the
loan categories in which future charge-offs may be taken, nor should it be taken
as an indicator of future loss trends. The allocation of the allowance to each
category is not necessarily indicative of future loss in any particular category
and does not restrict the use of the allowance to absorb losses in any category.



                                                                               At December 31,
                            At March 31,        ------------------------------------------------------------------------------
                                1997                     1996                      1995                        1994
                      ------------------------- ------------------------   -----------------------   -------------------------
                               Percent of loans         Percent of loans          Percent of loans            Percent of loans
                               in each category         in each category          in each category            in each category
                      Amount    to total loans  Amount   to total loans    Amount   to total loans   Amount     to total loans
                      ------    --------------  ------   --------------    ------   --------------   ------     --------------
                                                              (Dollars in thousands)

                                                                                               
Real estate:
   One- to             $116         81.96%       $115        81.97%         $117        79.54%        $119          80.47%
     four-family
   Multifamily            -          0.19           -         0.20             3         2.10            4           2.52
   Nonresidential         2          1.66           3         1.83             6         4.01            7           4.55
   Construction           -          0.49           -         0.49             -         1.77            -           3.32
   Land                   -          0.31           -         0.34             -         0.02            -           0.03
Consumer                 25         14.99          25        14.75            17        12.06           13           9.00
Commercial                -          0.40           -         0.42             -         0.50            -           0.12
                       ----        ------        ----       ------          ----       ------         ----         ------

      Total            $143        100.00%       $143       100.00%         $143       100.00%        $143         100.00%
                       ====        ======        ====       ======          ====       ======         ====         ======



INVESTMENT ACTIVITIES

         GENERAL. Federal regulation and Ohio law permit the Association to
invest in various types of investment securities, including interest-bearing
deposits in other financial institutions, U.S. Treasury and agency obligations,
mortgage-backed securities, and certain other specified investments. The Board
of Directors of the Association has adopted an investment policy which
authorizes management to make investments in U.S. Treasury obligations, U.S.
Government and agency securities, municipal obligations, mortgage-backed
securities, deposits in the FHLB, certificates of deposit in federally-insured
financial institutions, and federal funds at commercial banks. The Association's
investment policy is designed primarily to provide and maintain liquidity within
regulatory guidelines, to maintain a balance of high quality investments to
minimize risk, and to maximize return without sacrificing liquidity and safety.
See "REGULATION" and 



                                      -39-
   68


"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS - Analysis of Financial Condition; - Liquidity and Capital
Resources."

         The Association's securities available for sale and investment
securities held to maturity at March 31, 1997, did not contain securities of any
issuer with an aggregate book value in excess of 10% of the Association's
equity, excluding those issued by the U. S. Government or its agencies. As of
March 31, 1997, the Association's investment portfolio was comprised of FHLB
stock, U.S. Government and agency securities, mortgage-backed securities, and
stock of a service provider, with an aggregate market value of $5.1 million.

         At March 31, 1997, the Association held mortgage-backed securities in
its held to maturity investment portfolio with an amortized cost of $939,000.
The average yield on mortgage-backed securities at March 31, 1997, was 9.56%.
The Association's mortgage-backed securities at March 31, 1997, were all issued
by the Government National Mortgage Association (the "GNMA") or the Federal
National Mortgage Association (the "FNMA"), representing participation interests
in direct pass-through pools of long-term mortgage loans originated and serviced
by the issuers of the securities. Expected maturities will differ from
contractual maturities due to scheduled repayments and because borrowers may
have the right to call or prepay obligations with or without prepayment
penalties.

         The following table sets forth the composition of the Association's
interest-bearing deposits and investment securities portfolio, including those
designated as available for sale, at the dates indicated:



                                          At March 31,                                At December 31,
                                    -----------------------         ----------------------------------------------------
                                             1997                           1996                           1995
                                    -----------------------         -----------------------       ----------------------
                                    Carrying          Fair          Carrying         Fair         Carrying          Fair
                                     value            value           value          value          value          value
                                     -----            -----           -----          -----          -----          -----
                                                                    (Dollars in thousands)

                                                                                                    
Interest-bearing deposits            $2,085          $2,085           $1,985         $1,985        $  625         $   625
Interest-bearing time deposits        1,200           1,200              800            800         1,000           1,000
Investment securities:
  Held to maturity:
    U.S. Government and
      federal agencies                3,798           3,792            3,797          3,811         4,187           4,237

    Mortgage-backed securities          939           1,009              984          1,063         1,190           1,281
  Available for sale:
    FHLB stock                          330             330              324            324           303             303
    Intrieve Inc. stock                  15              15               15             15            15              15
                                     ------          ------           ------         ------        ------          ------

    Total                            $8,367          $8,431           $7,905         $7,998        $7,320          $7,461
                                     ======          ======           ======         ======        ======          ======





                                      -40-
   69

         The maturities of the Association's interest-bearing deposits and
investment securities (excluding mortgage-backed securities) at March 31, 1997,
are indicated in the following table:




                                                               At March 31, 1997
                    -----------------------------------------------------------------------------------------------------------
                                          After one through       After five           After ten
                      One year or less       five years        through ten years         years                 Total
                    -------------------  -------------------  ------------------- ------------------ --------------------------
                    Carrying    Average  Carrying    Average  Carrying    Average Carrying   Average Carrying       Weighted 
                      value      yield    value       yield     value      yield   value      yield    value      average yield
                      -----      -----    -----       -----     -----      -----   -----      -----    -----      -------------
                                                             (Dollars in thousands)

                                                                                         
Interest-bearing      
  deposits            $2,085      5.51%   $    -          -%        -         -%      -          -%     $2,085       5.51%
Interest-bearing       
  time deposits        1,100      5.51       100       6.15         -         -       -          -       1,200       5.58
Investment
  securities:
   U.S. Government
     and federal       
     agencies          2,498      5.87     1,300       5.91         -         -       -          -       3,798       5.88
   Intrieve Inc.          
     stock                15        -          -          -         -         -       -          -          15          -
   FHLB stock            330      6.90         -          -         -         -       -          -         330       6.90
                      ------              ------                   --                --                 ------

     Total            $6,028      5.74%   $1,400       5.93%       $0         -%     $-          -%     $7,428       5.78%
                      ======              ======                   ==                ==                 ======



         The maturities of the Association's interest-bearing deposits and
investment securities (excluding mortgage-backed securities) at December 31,
1996, are indicated in the following table:




                                                               At December 31, 1996
                    -----------------------------------------------------------------------------------------------------------
                                          After one through       After five           After ten
                      One year or less       five years        through ten years         years                 Total
                    -------------------  -------------------  ------------------- ------------------ --------------------------
                    Carrying    Average  Carrying    Average  Carrying    Average Carrying   Average Carrying       Weighted 
                      value      yield    value       yield     value      yield   value      yield    value      average yield
                      -----      -----    -----       -----     -----      -----   -----      -----    -----      -------------
                                                             (Dollars in thousands)

                                                                                         
Interest-bearing      
  deposits            $1,985       5.49%  $    -          -%      $-         -%       $ -        -%     $1,985       5.49%
Interest-bearing         
  time deposits          700       5.53      100       6.15        -         -          -        -         800       5.61
Investment
  securities:

   U.S. Government
     and federal         
     agencies            500       5.35   $3,297       5.97        -         -          -        -       3,797       5.89
   Intrieve Inc.          
     stock                15         -         -          -        -         -          -        -          15          -
   FHLB stock            324       7.04        -          -        -         -          -        -         324       7.04
                      ------              ------                  --                  ---               ------

     Total            $3,524       5.60%  $3,397      5.97%       $-         -%       $ -        -%     $6,921       5.78%
                      ======              ======                  ==                  ===               ======



         The maturities of the Association's mortgage-backed securities
portfolio are indicated in the following tables:



                                                         At March 31, 1997
  -----------------------------------------------------------------------------------------------------------------
                        After one           After five
  One year or less  through five years   through ten years       After ten years                    Total
  ----------------  ------------------   -----------------       ---------------     ------------------------------
 Carrying  Average  Carrying  Average   Carrying   Average     Carrying    Average    Carrying               Market
  value     yield     value    yield      value     yield        value      yield      value        Yield     value
  -----     -----     -----    -----      -----     -----        -----      -----      -----        -----     -----
                                                (Dollars in thousands)

                                                                                   
     $0       -%       $12     9.50%       $24      11.55%       $903        9.51%      $939         9.56%    $1,009





                                                       At December 31, 1996
  -----------------------------------------------------------------------------------------------------------------
                        After one           After five
  One year or less  through five years   through ten years       After ten years                    Total
  ----------------  ------------------   -----------------       ---------------     ------------------------------
 Carrying  Average  Carrying  Average   Carrying   Average     Carrying    Average    Carrying               Market
  value     yield     value    yield      value     yield        value      yield      value        Yield     value
  -----     -----     -----    -----      -----     -----        -----      -----      -----        -----     -----
                                                (Dollars in thousands)

                                                                                  
      $0      -%       $12      9.50%      $16       11.55%      $956         9.51%      $984       9.56%    $1,063



                                      -41-
   70




DEPOSITS AND BORROWINGS

         GENERAL. Deposits have traditionally been the primary source of the
Association's funds for use in lending and other investment activities. In
addition to deposits, the Association derives funds from interest payments and
principal repayments on loans and income on earning assets. See "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS." Loan
payments are a relatively stable source of funds, while deposit inflows and
outflows fluctuate in response to general interest rates and money market
conditions. The Association may also borrow funds from the FHLB as a source of
funds.

         DEPOSITS. Deposits are attracted principally from within the
Association's market area through the offering of a selection of deposit
instruments, including regular passbook savings accounts, NOW accounts, money
market accounts, and certificates of deposit. Interest rates paid, maturity
terms, service fees, and withdrawal penalties for the various types of accounts
are monitored weekly by the President and reviewed monthly by the Board of
Directors of the Association. The Association does not use brokers to attract
deposits. The amount of deposits from outside the Association's market area is
not significant.

         The following table sets forth the dollar amount of deposits in the
various types of accounts offered by the Association at the dates indicated:



                                                                          At December 31,
                                     At March 31,        -----------------------------------------------
                                       1997                     1996                       1995
                                 -------------------     --------------------       --------------------
                                             Percent                  Percent                   Percent
                                            of total                 of total                   of total
                                 Amount     deposits     Amount      deposits       Amount      deposits
                                 ------     --------     ------      --------       ------      --------

                                                         (Dollars in thousands)

                                                                                  
Transaction accounts:
   Regular savings
     accounts (1)                $10,066       34.20%   $  9,923       34.50%      $  9,565      32.30%
   NOW and Super NOW 
     accounts(2)                   1,152        3.92         979        3.40          1,057       3.60
   Money market accounts (3)       3,086       10.49       3,290       11.40          4,567      15.40
                                 -------       -----      ------       -----       --------      -----
     Total transaction
       accounts                   14,304       48.61      14,192       49.30         15,189      51.30

Certificates of deposit
    3.00% or less                     21        0.07           -          -               -         -
    3.01 -  5.00%                  6,346       21.57       6,837       23.75          7,978      26.94
    5.01 -  7.00%                  8,753       29.75       7,762       26.95          6,177      20.85
    7.01 -  9.00%                      -           -            -         -             271       0.91
                                 -------       -----      ------       -----       --------      -----

   Total certificates of
      deposit (4)                 15,120       51.39      14,599       50.70         14,426      48.70
                                 -------       -----      ------       -----       --------      -----

   Total deposits                $29,424      100.00%    $28,791      100.00%       $29,615     100.00%
                                 =======      ======     =======      ======        =======     ======
- -----------------------------

<FN>
(1)      The weighted average rate on passbook savings accounts was 3.00% at
         March 31, 1997, and December 31, 1996 and 1995, respectively.

(2)      The weighted average rate on NOW and Super NOW accounts was 1.75%, at
         March 31, 1997, and December 31, 1996 and 1995, respectively.

(3)      The weighted average rate on money market accounts was 2.75%, 2.75% and
         2.95% at March 31, 1997, and December 31, 1996 and 1995, respectively.

(4)      The weighted average rate on all certificates of deposit was 5.10%,
         5.09% and 5.04% at March 31, 1997, and December 31, 1996 and 1995,
         respectively.



                                      -42-
   71



         The following table shows rate and maturity information for the
Association's certificates of deposit at March 31, 1997:



                                                          Amount Due
                                --------------------------------------------------------------
                                                Over         Over
                                  Up to      1 year to    2 years to       Over
     Rate                       one year      2 years       3 years      3 years        Total
     ----                       --------    ----------    ----------     --------       -----
                                                         (In thousands)

                                                                             
3.00% or less                    $     4       $    -          $  -        $ 17         $    21
3.01% to 5.00%                     4,928        1,328           216         148           6,620
5.01% to 7.00%                     6,633        1,275           158         413           8,479
                                --------      -------         -----       -----       ---------

  Total certificates of deposit  $11,565       $2,603          $374        $578         $15,120
                                 =======       ======          ====        ====         =======



         At March 31, 1997, approximately $11.6 million of the Association's
certificates of deposit mature within one year. Based on past experience and the
Association's prevailing pricing strategies, management believes that a
substantial percentage of such certificates will be renewed with the Association
at maturity. If, however, the Association is unable to renew the maturing
certificates for any reason, borrowings of up to $6.5 million are available from
the FHLB of Cincinnati. See "MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS - Liquidity and Capital Resources."

         The following table presents the amount of the Association's
certificates of deposit of $100,000 or more by the time remaining until maturity
at March 31, 1997:



                   Maturity                             Amount
                   --------                             ------
                                                    (In thousands)

                                                       
         Three months or less                         $   911
         Over 3 months to 6 months                        725
         Over 6 months to 12 months                     2,684
         Over 12 months                                   768
                                                      -------

             Total                                     $5,088


         All of the above certificates of deposit are held by long-time
depositors at the Association and management believes that a substantial
percentage of such certificates will be renewed with the Association at
maturity.

         The following table sets forth the Association's deposit account
balance activity for the periods indicated:



                                Three months ended March 31,         Year ended December 31,
                                ----------------------------         -----------------------
                                   1997            1996                1996              1995
                                   ----            ----                ----              ----

                                                          (In thousands)

                                                                                
Beginning balance                 $28,791         $29,615            $29,615            $29,198
Net increase(decrease) before
   interest credited                  348              (8)            (1,972)              (686)
Interest credited                     286             280              1,148              1,103
                                  -------         -------            -------            -------
Ending balance                    $29,425         $29,887            $28,791            $29,615
                                  =======         =======            =======            =======

  Net increase (decrease)         $   634         $   272            $ ( 824)           $   417
                                  =======         =======            =======            =======




                                      -43-
   72


         BORROWINGS. The FHLB system functions as a central reserve bank
providing credit for its member institutions and certain other financial
institutions. See "REGULATION - Federal Home Loan Banks." As a member in good
standing of the FHLB of Cincinnati, the Association is authorized to apply for
advances from the FHLB of Cincinnati, provided certain standards of
creditworthiness have been met. Under current regulations, an association must
meet certain qualifications to be eligible for FHLB advances. The extent to
which an association is eligible for such advances will depend upon whether it
meets the Qualified Thrift Lender (the "QTL") test. See "REGULATION - Office of
Thrift Supervision -- Qualified Thrift Lender Test." If an association meets the
QTL test, the association will be eligible for 100% of the advances it would
otherwise be eligible to receive. If an association does not meet the QTL test,
the association will be eligible for such advances only to the extent it holds
specified QTL test assets. At March 31, 1997, the Association was in compliance
with the QTL test. At March 31, 1997, and during the years ended December 31,
1996 and 1994 the Association did not utilize FHLB advances. For the year ended
December 31, 1995, the average outstanding balance of FHLB advances was $23,000.
For the three months ended March 31, 1997, the Association's average outstanding
balance of FHLB advances was $50,000.

COMPETITION

         The Association faces competition for deposits and loans from branches
of two large independent commercial banks located in Bridgeport and branches of
two larger independent commercial banks and one branch of a super-regional
commercial bank in Shadyside. In addition, competing financial institutions
exist in surrounding communities located in the Association's market area. The
primary factors in competition for deposits are customer service and convenience
of office location. The Association competes for loan originations primarily
through the interest rates and loan fees it charges and through the efficiency
and quality of services it provides to borrowers. Competition is intense and is
affected by, among other things, the general availability of lendable funds,
general and local economic conditions, current interest rate levels and other
factors which are not readily predictable. The Association does not offer all of
the products and services offered by some of its competitors, particularly
commercial banks.

SUBSIDIARY ACTIVITY

         At March 31, 1997, the Association had one wholly-owned subsidiary,
Trailway Financial, Inc. ("Trailway"). Trailway was formed to acquire stock in
Intrieve, Inc., the Association's data processing servicing company. The
Association's investment in its subsidiary totaled $20,000 at March 31, 1997.
Under current regulations, the Association is no longer required to hold the
Intrieve, Inc. stock in a separate subsidiary and has decided to dissolve
Trailway.

PROPERTIES

         The following table sets forth certain information at March 31, 1997,
regarding the properties on which the main office and the branch office of the
Association are located:



                                           Owned or             Date          Square        Net book
Location                                    leased            acquired        footage         value          Deposits
- --------                                    ------            --------        -------         -----          --------
                                                                                                          (In thousands)

                                                                                                 
435 Main Street                             Owned               1964            4,744        $109,286           $21,624
Bridgeport, Ohio 43912

4000 Central Avenue                         Owned               1979            2,197        $289,304            $7,801
Shadyside, Ohio 43943



EMPLOYEES

         At March 31, 1997, the Association had 12 full-time employees and one
part-time employee. The Association believes that relations with its employees
are excellent. The Association offers health, life and disability benefits to
all employees and has a defined benefit pension plan and a 401(k) plan for its
eligible full-time employees. None of the employees of the Association are
represented by a collective bargaining unit.



                                      -44-
   73



LEGAL PROCEEDINGS

         The Association is not presently involved in any material legal
proceedings. From time to time, the Association is a party to legal proceedings
incidental to its business to enforce its security interest in collateral
pledged to secure loans made by the Association.

                                   MANAGEMENT

DIRECTORS AND EXECUTIVE OFFICERS

         THE HOLDING COMPANY. The Board of Directors of the Holding Company
consists of five members. All of the directors of the Holding Company were
initially elected to the Board of Directors in 1997. Each director is elected
for a one-year term and until his or her successor is elected or until his or
her earlier resignation, removal from office or death. The following persons are
officers of the Holding Company: Jon W. Letzkus, President; Marianne A. Doyle,
Vice President; Michael P. Eddy, Treasurer and Chief Financial Officer; and
Sherri Yarbrough, Secretary.

         THE ASSOCIATION. The Amended Constitution of the Association provides
for a Board of Directors consisting of not less than five directors. The Board
of Directors of the Association currently consists of five directors. Each
director serves for a one-year term. The Board of Directors met 26 times during
the fiscal year ended December 31, 1996, for regular and special meetings. No
director attended fewer than 75% of the aggregate of such meetings and all
meetings of the committees of which such director was a member.

         The following table presents certain information with respect to the
present directors of the Association, each of whom is also a director of the
Holding Company, and the executive officers of the Association:



                                                                                          Year of
                                                    Position(s) with                   commencement             Term
Name                         Age(1)                  the Association                  of directorship         expires
- ----                         ------                  ---------------                  ---------------         -------

                                                                                                    
John O. Costine                72                   Director                               1975                 1998
Anton M. Godez                 71                   Director                               1990                 1999
Jon W. Letzkus                 53                   Director, President and
                                                      Managing Officer                     1989                 1999
William E. Reline              67                   Director                               1992                 1998
Manuel C. Thomas               74                   Director and Chairman                  1985                 1997
Darlene V. Bennington          57                   Treasurer and Secretary                  -                   -
Marianne Doyle                 37                   Assistant Vice President                 -                   -
Michael P. Eddy                37                   Comptroller                              -                   -
Sherri Yarbrough               29                   Loan Manager                             -

- ----------------------------
<FN>
(1)      As of March 31, 1997.



         JOHN O. COSTINE is an attorney practicing in St. Clairsville, Ohio.

         ANTON M. GODEZ is the President of the General Welding Supply Company
located in Martins Ferry, Ohio.

         JON W. LETZKUS is the President of both the Holding Company and the
Association and is the designated Managing Officer of the Association. Mr.
Letzkus joined the Association in September 1980 as a vice president. Mr.
Letzkus has served as the President of the Association since 1989.

         WILLIAM E. RELINE retired from Cooper Industries, a mining equipment
manufacturing company, in 1989, and has been a consultant to Wheeling Machine
Products since 1996.

         MANUEL C. THOMAS is an officer of M. C. Thomas Insurance Agency, Inc.
where he has been employed since 1954.


                                      -45-
   74



         DARLENE V. BENNINGTON has served as the Secretary of the Association
since 1996 and as the Treasurer of the Association since 1991. Ms. Bennington
has been employed by the Association since 1980.

         MARIANNE DOYLE has served the Association as the Assistant Vice
President since 1994 and as a loan officer since 1985.

         MICHAEL P. EDDY has served since 1985 as the Comptroller of the
Association and from 1985 to 1994 he also served as the Secretary of the
Association.

         SHERRI YARBROUGH has served the Association as a loan officer and as
the Office Manager since 1990.

COMMITTEES OF DIRECTORS

         The full Board of Directors of the Association serves as the
Compensation Committee. The function of the Compensation Committee is to
determine compensation for the Association's employees and to make decisions
regarding employee benefits and related matters. The Compensation Committee met
four times during the year ended December 31, 1996.

         The Board of Directors of the Holding Company does not currently have
any committees, but will establish an Audit Committee upon the completion of the
Conversion.

COMPENSATION

         Each director of the Association currently receives a fee of $225 per
meeting of the full Board of Directors attended with three paid absences. During
the year ended December 31, 1996, the Association paid a total of $ 22,725 in
directors' fees.

         During the fiscal year ended December 31, 1996, no executive officer of
the Association received annual compensation in an amount equal to or greater
than $100,000. The following table presents certain information regarding the
annual compensation received by Mr. Letzkus during such period:

                           SUMMARY COMPENSATION TABLE
                           --------------------------



                                                                       Annual Compensation
                                                                  --------------------------
Name and Principal Position                Year                   Salary ($)           Bonus
- ---------------------------                ----                   ------               -----

                                                                                
Jon W. Letzkus, President                  1996                    $70,000            $6,024



DEFINED BENEFIT PLAN

         The Association maintains a tax-qualified non-contributory defined
benefit plan (the "Pension Plan") covering employees age 21 or older who have
completed at least one year of service to the Association. Benefits received
under the Pension Plan are based on years of service to the Association and
salary. Employees are not vested in their benefits under the Pension Plan until
they have worked for the Association for five years, at which time they are 100%
vested. The Association's expenses for contributions to the Pension Plan for the
three months ended March 31, 1997, and for the years ended December 31, 1996 and
1995, were $3,418, $10,899 and $21,561, respectively.

401(K) FINANCIAL INSTITUTION THRIFT PLAN

         The Association maintains a profit sharing/401(k) plan (the "401(k)
Plan") for all of its employees who have completed 12 months of continuous
employment with the Association. Pursuant to the 401(k) Plan, participants may
elect to contribute up to 15% of their annual compensation on a tax-deferred
basis. In addition, in its sole discretion, the Association may make annual
profit sharing contributions to the 401(k) Plan for the benefit of employee
participants in an amount not exceeding 6% of the total compensation paid to
such employee participants for the year in question. Effective April 1995, 



                                      -46-
   75



the Association suspended making profit sharing contributions. The Association's
401(k) Plan expenses, including employer contributions, if any, for the three
months ended March 31, 1997, and for the years ended December 31, 1996 and 1995,
were $360, $940 and $3,542, respectively.

         In connection with the Conversion, the Board of Directors of the
Association has amended the 401(k) Plan to allow participants to invest in the
Common Shares through the 401(k) Plan.

STOCK BENEFIT PLANS

         EMPLOYEE STOCK OWNERSHIP PLAN. The Holding Company intends to establish
the ESOP for the benefit of employees of the Holding Company and its
subsidiaries, including the Association, who are age 21 or older and who have
completed at least one year of service with the Holding Company and its
subsidiaries. The Board of Directors of the Holding Company believes that the
ESOP will be in the best interests of the Holding Company and its shareholders.

         The ESOP trust intends to borrow funds from the Holding Company with
which to acquire up to 8% of the Common Shares sold in connection with the
Conversion. Such loan will be secured by the Common Shares purchased with the
proceeds from the loan and will be repaid by the ESOP over a period of
approximately ten years with discretionary contributions to the ESOP and
earnings on ESOP assets. Common Shares purchased with such loan proceeds will be
held in a suspense account for allocation among ESOP participants as the loan is
repaid.

         The amount of cash or other assets that can be contributed to the ESOP
each year is limited by certain IRS regulations. The Association intends to make
the maximum contribution to the ESOP permitted by such regulations, which could
result in repayment of the ESOP loan in fewer than ten years. A shorter
repayment period could result in increased compensation expense during the years
in which payments are made on the ESOP loan. See "PRO FORMA DATA."

         Contributions to the ESOP and shares released from the suspense account
will be allocated pro rata to participants on the basis of compensation. Except
for participants who retire, become disabled, or die during the plan year, all
other participants must have completed at least 1,000 hours of service and be
employed on the last day of the plan year in order to receive an allocation.
Benefits become vested after five years of service. Vesting will be accelerated
upon retirement at or after age 65, death, disability, termination of the ESOP,
or change in control of the Holding Company or the Association. Shares allocated
to the account of a participant whose employment by the Association terminates
prior to such participant having satisfied the vesting requirement will be
forfeited. Forfeitures will be reallocated among remaining participating
employees. Benefits may be paid either in the Holding Company common shares or
in cash. Benefits may be payable upon retirement, death, disability, or
separation from service. Benefits payable under the ESOP cannot be estimated.

         A committee appointed by the Board of Directors of the Holding Company
will administer the ESOP. The Common Shares and other ESOP funds will be held by
a trustee selected and appointed by the Holding Company (the "ESOP Trustee").
The ESOP Committee may instruct the ESOP Trustee regarding investments of funds
contributed to the ESOP. The ESOP Trustee must vote all common shares of the
Holding Company held in the ESOP that are allocated to the accounts of ESOP
participants in accordance with the instructions of such participants. Common
shares held by the ESOP that are not allocated to participants' accounts and
allocated shares for which voting instructions are not received will be voted by
the ESOP Trustee in its sole discretion.

         The tax-qualified status of the ESOP and its purchase of the Common
Shares of the Holding Company are subject to the subsequent approval of the
Commissioner of the IRS (the "Commissioner"). The Holding Company will submit to
the Commissioner an application for approval of the ESOP. Although no assurances
can be given, the Holding Company expects that the ESOP will be approved by the
Commissioner.

         STOCK OPTION PLAN. After the completion of the Conversion, the Board of
Directors of the Holding Company intends to adopt the Stock Option Plan, subject
to approval by the shareholders of the Holding Company. The purposes of the
Stock Option Plan include retaining and providing incentives to the directors,
officers, and employees of the Holding Company and its subsidiaries by
facilitating their purchase of a stock interest in the Holding Company.

         Options granted to the officers and employees under the Stock Option
Plan may be "incentive stock options" within the meaning of Section 422 of the
Code ("ISOs"). Options granted under the Stock Option Plan to directors who are
not full-time employees of the Holding Company or the Association will not
qualify under the Code and thus will not be ISOs ("Non-qualified Options").
Although any eligible director, officer, or employee of the Holding Company or
the Association may 



                                      -47-
   76


receive Non-qualified Options, it is anticipated that the non-employee directors
will receive Non-qualified Options and other eligible participants will receive
ISOs.

         The option exercise price will be determined by the Stock Option
Committee at the time of grant; provided, however, that the exercise price for
an ISO, or for any option if the Stock Option Plan is implemented by the Holding
Company during the first year following completion of the Conversion, must not
be less than 100% of the fair market value of the shares on the date of the
grant. No stock option will be exercisable after the expiration of ten years
from the date of grant, except that in the case of an ISO granted to an employee
who owns more than 10% of the Holding Company's outstanding common shares at the
time such ISO is granted under the Stock Option Plan, the exercise price of the
ISO may not be less than 110% of the fair market value of the shares on the date
of the grant and the ISO may not be exercisable after the expiration of five
years from the date of grant.

         An option recipient cannot transfer or assign an option other than by
will, in accordance with the laws of descent and distribution. "Termination for
cause," as defined in the Stock Option Plan, will result in the termination of
any outstanding options.

         The Holding Company will receive no monetary consideration for the
granting of options under the Stock Option Plan. Upon the exercise of options,
the Holding Company will receive a payment of cash, common shares of the Holding
Company, or a combination of cash and common shares from option recipients in
exchange for shares issued.

         A number of shares equal to 10% of the Common Shares sold in the
Offering is expected to be reserved for issuance by the Holding Company upon the
exercise of options to be granted to certain directors, officers, and employees
of the Holding Company and its subsidiaries from time to time under the Stock
Option Plan. No determination has been made regarding the recipients of awards
under the Stock Option Plan or the number of shares to be awarded to individual
recipients. The Stock Option Committee may grant options under the Stock Option
Plan to the directors, officers, and employees of the Holding Company and the
Association at such times as they deem most beneficial to the Holding Company on
the basis of the individual participant's responsibility, tenure, and future
potential.

         Under OTS regulations, no stock options may be awarded during the first
year after the completion of the Conversion unless the Stock Option Plan is
approved by the shareholders of the Holding Company at an annual or a special
meeting of shareholders held not less than six months following the completion
of the Conversion. If the Stock Option Plan is approved by the Holding Company
shareholders at such meeting and implemented during the first year after the
completion of the Conversion, the following restrictions will apply: (i) the
number of shares which may be subject to options awarded under the Stock Option
Plan to directors who are not full-time employees of the Holding Company may not
exceed 5% per person and 30% in the aggregate of the available shares; (ii) the
number of shares which may be subject to options awarded under the Stock Option
Plan to any individual who is a full-time employee of the Holding Company or its
subsidiaries may not exceed 25% of the available shares; (iii) stock options
must be awarded with an exercise price at least equal to the fair market value
of the common shares of the Holding Company at the time of the award; and (iv)
stock options will become exercisable at the rate of one-fifth per year
commencing no earlier than one year from the date of the award, subject to
acceleration of vesting only in the event of the death or disability of a
participant. The ultimate value of any option granted at fair market value will
depend on future appreciation in the fair market value of the shares to which
the option relates. No decision has been made as to anticipated awards under the
Stock Option Plan. See "MANAGEMENT - Stock Benefit Plans -- Stock Option Plan."

         RECOGNITION AND RETENTION PLAN AND TRUST. After the completion of the
Conversion, the Association intends to adopt the RRP. The purpose of the RRP is
to provide directors, officers, and certain key employees of the Association
with an ownership interest in the Association in a manner designed to compensate
such directors, officers, and key employees for services to the Association. The
Association expects to contribute sufficient funds to enable the RRP to purchase
up to 4% of the Common Shares sold in the Offering.

         The RRP Committee will administer the RRP and determine the number of
shares to be granted to eligible participants. Each participant granted shares
under the RRP will be entitled to the benefit of any dividends or other
distributions paid on such shares prior to the shares being earned, although
dividends or other distributions on shares held in the RRP Trust will not be
distributed to the participant until the shares are distributed to the
participant. Compensation expense in the amount of the fair market value of the
RRP shares will be recognized as the shares are earned.



                                      -48-
   77



         No determination has been made regarding recipients of RRP awards or
the number of shares to be awarded to individual recipients. Under OTS
regulations, no RRP shares may be awarded during the first year after the
completion of the Conversion unless the RRP is approved by the shareholders of
the Holding Company at an annual meeting or a special meeting of shareholders
held not less than six months following the completion of the Conversion. If the
RRP is approved by the Holding Company shareholders at such meeting and
implemented during the first year after the completion of the Conversion, the
following restrictions will apply: (i) the number of shares which may be subject
to awards under the RRP to directors who are not full-time employees of the
Holding Company or its subsidiaries may not exceed 5% per person and 30% in the
aggregate of the available shares; (ii) the number of shares which may be
subject to awards under the RRP to any individual who is a full-time employee of
the Holding Company or its subsidiaries may not exceed 25% of the available
shares; and (iii) RRP awards will be earned at the rate of one-fifth per year
commencing no earlier than one year from the date of the award subject to
acceleration of vesting only in the event of the death or the disability of the
participant. See "MANAGEMENT - Stock Benefit Plans -- Recognition and Retention
Plan and Trust."

EMPLOYMENT AGREEMENT

         The Association currently has no employment agreements with any of its
officers. The Association intends to enter into an employment agreement with Jon
W. Letzkus (the "Employment Agreement"). The Employment Agreement will provide
for a term of one year and a salary of not less than $78,500 and performance
reviews by the Board of Directors not less often than annually at which time the
Employment Agreement may be extended for a period of one year. The Employment
Agreement will also provide for the inclusion of Mr. Letzkus in any formally
established employee benefit, bonus, pension, and profit-sharing plans for which
senior management personnel are eligible and for vacation and sick leave in
accordance with the Association's prevailing policies.

         The Employment Agreement will be terminable by the Association at any
time. In the event of termination by the Association for "just cause," as
defined in the Employment Agreement, Mr. Letzkus will have no right to receive
any compensation or other benefits for any period after such termination. In the
event of termination by the Association other than for just cause, at the end of
the term of the Employment Agreement or in connection with a "change of
control," as defined in the Employment Agreement, Mr. Letzkus will be entitled
to a continuation of salary payments for a period of time equal to the term of
the Employment Agreement and a continuation of benefits substantially equal to
those being provided at the date of termination of employment until the earliest
to occur of the end of the term of the Employment Agreement or the date on which
Mr. Letzkus becomes employed full-time by another employer.

         The Employment Agreement also will contain provisions with respect to
the occurrence within one year of a "change of control" of (1) the termination
of employment of Mr. Letzkus for any reason other than just cause, retirement,
or termination at the end of the term of the agreement, or (2) a constructive
termination resulting from change in the capacity or circumstances in which Mr.
Letzkus is employed or a material reduction in his responsibilities, authority,
compensation, or other benefits provided under the Employment Agreement without
Mr. Letzkus' written consent. In the event of any such occurrence, Mr. Letzkus
will be entitled to payment of an amount equal to two times Mr. Letzkus' annual
compensation immediately preceding the termination of his employment. In
addition, Mr. Letzkus will be entitled to continued coverage under all benefit
plans until the earliest of the end of the term of the Employment Agreement or
the date on which he is included in another employer's benefit plans as a
full-time employee. The maximum which Mr. Letzkus may receive, however, is
limited to an amount which will not result in the imposition of a penalty tax
pursuant to Section 280G(b)(3) of the Code. "Control," as defined in the
Employment Agreement, generally refers to the acquisition by any person or
entity of the ownership or power to vote 10% or more of the voting stock of the
Association or the Holding Company, the control of the election of a majority of
the directors of the Association or the Holding Company, or the exercise of a
controlling influence over the management or policies of the Association or the
Holding Company.

         The aggregate payments that would have been made to Mr. Letzkus,
assuming his termination at March 31, 1997, following a change of control, would
have been approximately $157,000.

CERTAIN TRANSACTIONS WITH THE ASSOCIATION

         In accordance with the OTS regulations, the Association makes loans to
executive officers and directors of the Association in the ordinary course of
business and on the same terms and conditions, including interest rates and
collateral, as those of comparable loans to other persons. All outstanding loans
to executive officers and directors comply with such policy, do not involve more
than the normal risk of collectibility or present other unfavorable features and
are current in their 



                                      -49-
   78



payments. Loans to officers and directors and executive officers of the
Association and their related interests totaled $67,000 at March 31, 1997.

                                   REGULATION

GENERAL

         As a savings and loan association incorporated under the laws of Ohio,
the Association is subject to regulation, examination and oversight by the OTS
and the Superintendent of the Division (the "Ohio Superintendent"). Because the
Association's deposits are insured by the FDIC, the Association also is subject
to general oversight by the FDIC. The Association must file periodic reports
with the OTS, the Ohio Superintendent, and the FDIC concerning its activities
and financial condition. Examinations are conducted periodically by federal and
state regulators to determine whether the Association is in compliance with
various regulatory requirements and is operating in a safe and sound manner. The
Association is a member of the FHLB of Cincinnati.

         The Holding Company will be a savings and loan holding company within
the meaning of the Home Owners Loan Act, as amended (the "HOLA"). Consequently,
the Holding Company will be subject to regulation, examination, and oversight by
the OTS and will be required to submit periodic reports thereto. Because the
Holding Company and the Association are corporations organized under Ohio law,
they are also subject to the provisions of the Ohio Revised Code applicable to
corporations generally.

         Congress is considering legislation to eliminate the federal savings
and loan charter and the separate federal regulation of savings and loan
associations and the Department of the Treasury is preparing a report for
Congress on the development of a common charter for all financial institutions.
Pursuant to such legislation, Congress may eliminate the OTS and the Association
may be regulated under federal law as a bank or be required to change its
charter. Such change in regulation or charter would likely change the range of
activities in which the Association may engage and would probably subject the
Association to more regulation by the FDIC. In addition, the Holding Company
might become subject to different holding company regulations, including
separate capital requirements. At this time, the Holding Company cannot predict
when or whether Congress may actually pass legislation regarding the Holding
Company's and the Association's regulatory requirements or charter. Although
such legislation may change the activities in which either the Holding Company
and the Association may engage, it is not anticipated that the current
activities of the Holding Company or the Association will be materially affected
by those activity limits.

OHIO SAVINGS AND LOAN LAW

         The Ohio Superintendent is responsible for the regulation and
supervision of Ohio savings and loan associations in accordance with the laws of
the State of Ohio. Ohio law prescribes the permissible investments and
activities of Ohio savings and loan associations, including the types of lending
that such associations may engage in and the investments in real estate,
subsidiaries, and corporate or government securities that such associations may
make. The ability of Ohio associations to engage in these state-authorized
investments and activities is subject to oversight and approval by the FDIC, if
such investments or activities are not permissible for a federally chartered
savings and loan association.

         The Ohio Superintendent also has approval authority over any mergers
involving or acquisitions of control of Ohio savings and loan associations. The
Ohio Superintendent may initiate certain supervisory measures or formal
enforcement actions against Ohio associations. Ultimately, if the grounds
provided by law exist, the Ohio Superintendent may place an Ohio association in
conservatorship or receivership.

         The Ohio Superintendent conducts regular examinations of the
Association approximately once a year. Such examinations are usually conducted
jointly with one or both federal regulators. The Ohio Superintendent imposes
assessments on Ohio associations based on their asset size to cover the cost of
supervision and examination.

OFFICE OF THRIFT SUPERVISION

         GENERAL. The OTS is an office in the Department of the Treasury and is
responsible for the regulation and supervision of all federally chartered
savings and loan associations and all other savings and loan associations the
deposits of which are insured by the FDIC. The OTS issues regulations governing
the operation of savings and loan associations, 



                                      -50-
   79


regularly examines such associations and imposes assessments on savings
associations based on their asset size to cover the costs of this supervision
and examination. The OTS also may initiate enforcement actions against savings
and loan associations and certain persons affiliated with them for violations of
laws or regulations or for engaging in unsafe or unsound practices. If the
grounds provided by law exist, the OTS may appoint a conservator or receiver for
a savings and loan association.

        Savings associations are subject to regulatory oversight under various
consumer protection and fair lending laws. These laws govern, among other
things, truth-in-lending disclosures, equal credit opportunity, fair credit
reporting and community reinvestment. Failure to abide by federal laws and
regulations governing community reinvestment could limit the ability of an
association to open a new branch or engage in a merger. Community reinvestment
regulations evaluate how well and to what extent an institution lends and
invests in its designated service area, with particular emphasis on low- to
moderate-income communities and borrowers in that area. The Association has
received an "outstanding" examination rating under those regulations.

         REGULATORY CAPITAL REQUIREMENTS. The Association is required by OTS
regulations to meet certain minimum capital requirements. For information
regarding the Association's regulatory capital at March 31, 1997, and pro forma
regulatory capital after giving effect to the Conversion, see "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS -
Liquidity and Capital Resources" and "REGULATORY CAPITAL COMPLIANCE."

         Current capital requirements call for tangible capital of 1.5% of
adjusted total assets, core capital (which for the Association consists solely
of tangible capital) of 3.0% of adjusted total assets and risk-based capital
(which for the Association consists of core capital and general valuation
allowances) of 8.0% of risk-weighted assets (assets, including certain
off-balance sheet items, are weighted at percentage levels ranging from 0% to
100% depending on the relative risk).

         The OTS has proposed to amend the core capital requirement so that
those associations that do not have the highest examination rating and an
acceptable level of risk will be required to maintain core capital of from 4% to
5%, depending on the Association's examination rating and overall risk. The
Association does not anticipate that it will be adversely affected if the core
capital requirement regulation is amended as proposed.

         The OTS has adopted an interest rate risk component to the risk-based
capital requirement, though the implementation of that component has been
delayed. Pursuant to that requirement a savings association would have to
measure the effect of an immediate 200 basis point change in interest rates on
the value of its portfolio as determined under the methodology of the OTS. If
the measured interest rate risk is above the level deemed normal under the
regulation, the Association will be required to deduct one-half of such excess
exposure from its total capital when determining its risk-based capital. In
general, an association with less than $300 million in assets and a risk-based
capital ratio in excess of 12% will not be subject to the interest rate risk
component, and the association qualifies for such exemption. Pending
implementation of the interest rate risk component, the OTS has the authority to
impose a higher individualized capital requirement on any savings association it
deems to have excess interest rate risk. The OTS also may adjust the risk-based
capital requirement on an individualized basis to take into account risks due to
concentrations of credit and non-traditional activities. See "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS - Asset
and Liability Management."

         The OTS has adopted regulations governing prompt corrective action to
resolve the problems of capital deficient and otherwise troubled savings and
loan associations. At each successively lower defined capital category, an
association is subject to more restrictive and numerous mandatory or
discretionary regulatory actions or limits, and the OTS has less flexibility in
determining how to resolve the problems of the institution. The OTS has defined
these capital levels as follows: (i) well-capitalized associations must have
total risk-based capital of at least 10%, core risk-based capital (consisting
only of items that qualify for inclusion in core capital) of at least 6% and
core capital of at least 5%; (ii) adequately capitalized associations are those
that meet the regulatory minimum of total risk-based capital of 8%, core
risk-based capital of 4%, and core capital of 4% (except for associations
receiving the highest examination rating, in which case the level is 3%) but are
not well-capitalized; (iii) undercapitalized associations are those that do not
meet regulatory limits, but that are not significantly undercapitalized; (iv)
significantly undercapitalized associations have total risk-based capital of
less than 6%, core risk-based capital of less than 3% or core capital of less
than 3%; and (v) critically undercapitalized associations are those with core
capital of less than 2% of total assets. In addition, the OTS generally can
downgrade an association's capital category, notwithstanding its capital level,
if, after notice and opportunity for hearing, the association is deemed to be
engaging in an unsafe or unsound practice because it has not corrected
deficiencies that resulted in it receiving a less than 



                                      -51-
   80



satisfactory examination rating on matters other than capital or it is deemed to
be in an unsafe or unsound condition. An undercapitalized association must
submit a capital restoration plan to the OTS within 45 days after it becomes
undercapitalized. Undercapitalized associations will be subject to increased
monitoring and asset growth restrictions and will be required to obtain prior
approval for acquisitions, branching and engaging in new lines of business.
Critically undercapitalized institutions must be placed in conservatorship or
receivership within 90 days of reaching that capitalization level, except under
limited circumstances. The Association's capital at March 31, 1997, meets the
standards for a well-capitalized institution.

         Federal law prohibits a savings and loan association from making a
capital distribution to anyone or paying management fees to any person having
control of the association if, after such distribution or payment, the
association would be undercapitalized. In addition, each company controlling an
undercapitalized association must guarantee that the association will comply
with its capital plan until the association has been adequately capitalized on
an average during each of four preceding calendar quarters and must provide
adequate assurances of performance. The aggregate liability pursuant to such
guarantee is limited to the lesser of (i) an amount equal to 5% of the
association's total assets at the time the association became undercapitalized
or (ii) the amount that is necessary to bring the association into compliance
with all capital standards applicable to such association at the time the
association fails to comply with its capital restoration plan.

         LIQUIDITY. OTS regulations require that savings associations maintain
an average daily balance of liquid assets (cash, certain time deposits,
association's acceptances, and specified United States government, state or
federal agency obligations) equal to a monthly average of not less than 5% of
its net withdrawable savings deposits plus borrowings payable in one year or
less. Federal regulations also require each member institution to maintain an
average daily balance of short-term liquid assets of not less than 1% of the
total of its net withdrawable savings accounts and borrowings payable in one
year or less. Monetary penalties may be imposed upon member institutions failing
to meet liquidity requirements. The eligible liquidity of the Association at
March 31, 1997, was approximately $7.3 million, or 25%, which exceeded the 5%
liquidity requirement by approximately $5.9 million. See "MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS -
Liquidity and Capital Resources."

        QUALIFIED THRIFT LENDER TEST. Savings associations are required to meet
the QTL test. Prior to September 30, 1996, the QTL test required savings
associations to maintain a specified level of investments in assets that are
designated as qualifying thrift investments ("QTI"), which are generally related
to domestic residential real estate and manufactured housing and include stock
issued by any FHLB, the FHLMC or the FNMA. Under this test 65% of an
institution's "portfolio assets" (total assets less goodwill and other
intangibles, property used to conduct business, and 20% of liquid assets) must
consist of QTI on a monthly average basis in 9 out of every 12 months. Congress
created a second QTL test, effective September 30, 1996, pursuant to which a
savings association may also qualify as a QTL thrift if at least 60% of the
institution's assets (on a tax basis) consist of specified assets (generally
loans secured by residential real estate or deposits, educational loans, cash,
and certain governmental obligations). The OTS may grant exceptions to the QTL
test under certain circumstances. If a savings association fails to meet the QTL
test, the association and its holding company become subject to certain
operating and regulatory restrictions. A savings association that fails to meet
the QTL test will not be eligible for new FHLB advances. At March 31, 1997, the
Association met the QTL test.

         LENDING LIMIT. OTS regulations generally limit the aggregate amount
that a savings association can lend to one borrower or group of related
borrowers to an amount equal to 15% of the association's Lending Limit Capital.
A savings association may lend to one borrower an additional amount not to
exceed 10% of the association's Lending Limit Capital, if the additional amount
is fully secured by certain forms of "readily marketable collateral." Real
estate is not considered "readily marketable collateral." Certain types of loans
are not subject to this limit. In applying this limit, the regulations require
that loans to certain related borrowers be aggregated. Notwithstanding the
specified limits, an association may lend to one borrower up to $500,000, for
any purpose. At March 31, 1997, the Association was in compliance with this
lending limit. See "THE BUSINESS OF THE ASSOCIATION - Lending Activities -- Loan
Originations, Purchases and Sales."

        TRANSACTIONS WITH INSIDERS AND AFFILIATES. Loans to executive officers,
directors, and principal shareholders and their related interests must conform
to the lending limit on loans to one borrower, and the total of such loans to
executive officers, directors, principal shareholders, and their related
interests cannot exceed the association's Lending Limit Capital (or 200% of
Lending Limit Capital for qualifying institutions with less than $100 million in
assets). Most loans to directors, executive officers, and principal shareholders
must be approved in advance by a majority of the "disinterested" members of the
board of directors of the association with any "interested" director not
participating. All loans to directors, executive officers, and principal
shareholders must be made on terms substantially the same as offered in
comparable transactions with 



                                      -52-
   81



the general public or as offered to all employees in a company-wide benefit
program, and loans to executive officers are subject to additional limitations.
The Association was in compliance with such restrictions at March 31, 1997.

        All transactions between savings associations and their affiliates must
comply with Sections 23A and 23B of the Federal Reserve Act (the "FRA"). An
affiliate of a savings association is any company or entity that controls, is
controlled by or is under common control with, the savings association. The
Holding Company will be an affiliate of the Association. Generally, Sections 23A
and 23B of the FRA (i) limit the extent to which a savings association or its
subsidiaries may engage in "covered transactions" with any one affiliate to an
amount equal to 10% of such institution's capital stock and surplus, (ii) limit
the aggregate of all such transactions with all affiliates to an amount equal to
20% of such capital stock and surplus, and (iii) require that all such
transactions be on terms substantially the same, or at least as favorable to the
association, as those provided in transactions with a non-affiliate. The term
"covered transaction" includes the making of loans, purchase of assets, issuance
of a guarantee, and other similar types of transactions. In addition to the
limits in Sections 23A and 23B, a savings association may not make any loan or
other extension of credit to an affiliate unless the affiliate is engaged only
in activities permissible for a bank holding company and may not purchase or
invest in securities of any affiliate except shares of a subsidiary. The
Association was in compliance with these requirements and restrictions at March
31, 1997.

         LIMITATIONS ON CAPITAL DISTRIBUTIONS. The OTS imposes various
restrictions or requirements on the ability of associations to make capital
distributions, according to ratings of associations based on their capital level
and supervisory condition. Capital distributions, for purposes of such
regulation, include, without limitation, payments of cash dividends,
repurchases, and certain other acquisitions by an association of its shares and
payments to stockholders of another association in an acquisition of such other
association.

         For purposes of the capital distribution regulations, each institution
is categorized in one of three tiers. Tier 1 consists of associations that,
before and after the proposed capital distribution, meet their fully phased-in
capital requirement. Associations in this category may make capital
distributions during any calendar year equal to the greater of 100% of their net
income, current year-to-date, plus 50% of the amount by which the lesser of such
association's tangible, core or risk-based capital exceeds its fully phased-in
capital requirement for such capital component, as measured at the beginning of
the calendar year, or the amount authorized for a tier 2 association. Tier 2
consists of associations that, before and after the proposed capital
distribution, meet their current minimum, but not fully phased-in capital
requirement. Associations in this category may make capital distributions up to
75% of their net income over the most recent four quarters. Tier 3 associations
do not meet their current minimum capital requirement and must obtain OTS
approval of any capital distribution. A tier 1 association deemed to be in need
of more than normal supervision by the OTS may be downgraded to a tier 2 or tier
3 association.

         The Association meets the requirements for a tier 1 association and has
not been notified of any need for more than normal supervision. The Association
will also be prohibited from declaring or paying any dividends or from
repurchasing any of its stock if, as a result, the net worth of the Association
would be reduced below the amount required to be maintained for the liquidation
account established in connection with the Conversion. In addition, as a
subsidiary of the Holding Company, the Association will also be required to give
the OTS 30 days' notice prior to declaring any dividend on its stock. The OTS
may object to the dividend during that 30-day period based on safety and
soundness concerns. Moreover, the OTS may prohibit any capital distribution
otherwise permitted by regulation if the OTS determines that such distribution
would constitute an unsafe or unsound practice.

         In December 1994, the OTS issued a proposal to amend the capital
distributions limits. Under that proposal, associations not owned by a holding
company with an examination rating of 1 or 2 could make a capital distribution
without notice to the OTS, if they remain adequately capitalized, as described
above, after the distribution is made. Any other association seeking to make a
capital distribution that would not cause the association to fall below the
capital levels to qualify as adequately capitalized or better, would have to
provide notice to the OTS. Except under limited circumstances and with OTS
approval, no capital distributions would be permitted if it caused the
association to become undercapitalized.

         HOLDING COMPANY REGULATION. After the Conversion, the Holding Company
will be a savings and loan holding company within the meaning of the HOLA. As
such, the Holding Company will register with the OTS and will be subject to OTS
regulations, examination, supervision, and reporting requirements.

         The HOLA generally prohibits a savings and loan holding company from
controlling any other savings and loan association or savings and loan holding
company, without prior approval of the OTS, or from acquiring or retaining more
than 5% of the voting shares of a savings and loan association or holding
company thereof, which is not a subsidiary. Under 



                                      -53-
   82



certain circumstances, a savings and loan holding company is permitted to
acquire, with the approval of the OTS, up to 15% of the previously unissued
voting shares of an undercapitalized savings and loan association for cash
without such savings and loan association's being deemed to be controlled by
such holding company. Except with the prior approval of the OTS, no director or
officer of a savings and loan holding company or person owning or controlling by
proxy or otherwise more than 25% of such company's stock may also acquire
control of any savings institution, other than a subsidiary institution, or any
other savings and loan holding company.

         The Holding Company will be a unitary savings and loan holding company.
Under current law, there are generally no restrictions on the activities of
unitary savings and loan holding companies and such companies are the only
financial institution holding companies which may engage in commercial,
securities, and insurance activities without limitation. Congress is considering
legislation which may limit the Holding Company's ability to engage in these
activities and the Holding Company cannot predict if and in what form these
proposals might become law. However, such limits would not impact the Holding
Company's initial activity of holding stock of the Association. The broad
latitude under current law can be restricted if the OTS determines that there is
reasonable cause to believe that the continuation by a savings and loan holding
company of an activity constitutes a serious risk to the financial safety,
soundness, or stability of its subsidiary savings and loan association. The OTS
may impose such restrictions as deemed necessary to address such risk, including
limiting (i) payment of dividends by the savings and loan association; (ii)
transactions between the savings and loan association and its affiliates; and
(iii) any activities of the savings and loan association that might create a
serious risk that the liabilities of the holding company and its affiliates may
be imposed on the savings and loan association. Notwithstanding the foregoing
rules as to permissible business activities of a unitary savings and loan
holding company, if the savings and loan association subsidiary of a holding
company fails to meet the QTL, then such unitary holding company would become
subject to the activities restrictions applicable to multiple holding companies.
At March 31, 1997, the Association met the QTL. See "Qualified Thrift Lender
Test."

         If the Holding Company were to acquire control of another savings
institution, other than through a merger or other business combination with the
Association, the Holding Company would become a multiple savings and loan
holding company. Unless the acquisition is an emergency thrift acquisition and
each subsidiary savings and loan association meets the QTL, the activities of
the Holding Company and any of its subsidiaries (other than the Association or
other subsidiary savings and loan associations) would thereafter be subject to
activity restrictions. The HOLA provides that, among other things, no multiple
savings and loan holding company or subsidiary thereof that is not a savings
institution shall commence or continue for a limited period of time after
becoming a multiple savings and loan holding company or subsidiary thereof, any
business activity other than (i) furnishing or performing management services
for a subsidiary savings institution; (ii) conducting an insurance agency or
escrow business; (iii) holding, managing or liquidating assets owned by or
acquired from a subsidiary savings institution; (iv) holding or managing
properties used or occupied by a subsidiary savings institution; (v) acting as
trustee under deeds of trust; (vi) those activities previously directly
authorized by federal regulation as of March 5, 1987, to be engaged in by
multiple holding companies; or (vii) those activities authorized by the FRB as
permissible for bank holding companies, unless the OTS by regulation prohibits
or limits such activities for savings and loan holding companies, and which have
been approved by the OTS prior to being engaged in by a multiple holding
company.

         The OTS may approve an acquisition resulting in the formation of a
multiple savings and loan holding company that controls savings and loan
associations in more than one state only if the multiple savings and loan
holding company involved controls a savings and loan association that operated a
home or branch office in the state of the association to be acquired as of March
5, 1987, or if the laws of the state in which the institution to be acquired is
located specifically permit institutions to be acquired by state-chartered
institutions or savings and loan holding companies located in the state where
the acquiring entity is located (or by a holding company that controls such
state-chartered savings institutions). As under prior law, the OTS may approve
an acquisition resulting in a multiple savings and loan holding company
controlling savings and loan associations in more than one state in the case of
certain emergency thrift acquisitions. Bank holding companies have had more
expansive authority to make interstate acquisitions than savings and loan
holding companies since August 1995.

FDIC REGULATIONS

         DEPOSIT INSURANCE. The FDIC is an independent federal agency that
insures the deposits, up to prescribed statutory limits, of federally insured
banks and thrifts and safeguards the safety and soundness of the banking and
thrift industries. The FDIC administers two separate insurance funds, the Bank
Insurance Fund (the "BIF") for commercial banks and state savings banks and the
SAIF for savings associations. The FDIC is required to maintain designated
levels of reserves in each fund. The Association is a member of the SAIF and its
deposit accounts are insured by the FDIC up to the prescribed limits. The FDIC
has examination authority over all insured depository institutions, including
the Association, and has authority to 



                                      -54-
   83



initiate enforcement actions against federally insured savings associations if
the FDIC does not believe the OTS has taken appropriate action to safeguard
safety and soundness and the deposit insurance fund.

        The FDIC is required to maintain designated levels of reserves in each
fund. The FDIC may increase assessment rates for either fund if necessary to
restore the fund's ratio of reserves to insured deposits to its target level
within a reasonable time and may decrease such rates if such target level has
been met. The FDIC has established a risk-based assessment system for both SAIF
and BIF members. Under this system, assessments vary based on the risk the
institution poses to its deposit insurance fund. The risk level is determined
based on the institution's capital level and the FDIC's level of supervisory
concern about the institution.

        Because of the differing reserve levels of the funds, deposit insurance
assessments paid by healthy savings associations were reduced significantly
below the level paid by healthy savings associations effective in mid-1995.
Assessments paid by healthy savings associations exceeded those paid by healthy
commercial banks by approximately $.19 per $100 in deposits in late 1995. Such
excess equaled approximately $.23 per $100 in deposits beginning in 1996. This
premium disparity had a negative competitive impact on the Association and other
institutions in the SAIF.

        Federal legislation, which was effective September 30, 1996, provided
for the recapitalization of the SAIF by means of a special assessment of $.657
per $100 of SAIF deposits held at March 31, 1995, in order to increase SAIF
reserves to the level required by law. Certain banks holding SAIF deposits are
required to pay the same special assessment on 80% of deposits at March 31,
1995. In addition, the cost of prior thrift failures, which had previously been
paid only by SAIF members, will also be paid by BIF members. As a result, BIF
assessments for healthy banks in 1997 will be $.013 per $100 in deposits, and
SAIF assessments for healthy institutions in 1997 will be $.064 per $100 in
deposits.

        The Association had $29.1 million in deposits at March 31, 1995. The
Association paid a special assessment of $190,000 in November 1996, which was
accounted for and recorded as of September 30, 1996. This assessment is
tax-deductible but has reduced earnings for the year ended December 31, 1996.

FRB REGULATIONS

         FRB regulations currently require savings associations to maintain
reserves of 3% of net transaction accounts (primarily NOW accounts) up to $49.3
million (subject to an exemption of up to $4.4 million), and of 10% of net
transaction accounts over $49.3 million. At March 31, 1997, the Association was
in compliance with this reserve requirement.

FEDERAL HOME LOAN BANKS

         The FHLBs provide credit to their members in the form of advances. See
"THE BUSINESS OF THE ASSOCIATION - Deposits and Borrowings." The Association is
a member of the FHLB of Cincinnati and must maintain an investment in the
capital stock of the FHLB of Cincinnati in an amount equal to the greater of 1%
of the aggregate outstanding principal amount of the Association's residential
mortgage loans, home purchase contracts, and similar obligations at the
beginning of each year, and 5% of its advances from the FHLB. The Association is
in compliance with this requirement with an investment in stock of the FHLB of
Cincinnati of $329,800 at March 31, 1997.

         Upon the origination or renewal of a loan or advance, the FHLB of
Cincinnati is required by law to obtain and maintain a security interest in
collateral in one or more of the following categories: fully disbursed, whole
first mortgage loans on improved residential property or securities representing
a whole interest in such loans; securities issued, insured or guaranteed by the
U.S. Government or an agency thereof; deposits in any FHLB; or other real estate
related collateral (up to 30% of the member association's capital) acceptable to
the applicable FHLB, if such collateral has a readily ascertainable value and
the FHLB can perfect its security interest in the collateral.

         Each FHLB is required to establish standards of community investment or
service that its members must maintain for continued access to long-term
advances from the FHLBs. The standards take into account a member's performance
under the Community Reinvestment Act and its record of lending to first-time
home buyers. All long-term advances by each FHLB must be made only to provide
funds for residential housing finance.



                                      -55-

   84

                                TAXATION

FEDERAL TAXATION

         The Holding Company and the Association are each subject to the federal
tax laws and regulations which apply to corporations generally. In addition to
the regular income tax, the Holding Company and the Association are subject to a
minimum tax. An alternative minimum tax is imposed at a minimum tax rate of 20%
on "alternative minimum taxable income" (which is the sum of a corporation's
regular taxable income, with certain adjustments, and tax preference items),
less any available exemption. Such tax preference items include interest on
certain tax-exempt bonds issued after August 7, 1986. In addition, 75% of the
amount by which a corporation's "adjusted current earnings" exceeds its
alternative minimum taxable income computed without regard to this preference
item and prior to reduction by net operating losses, is included in alternative
minimum taxable income. Net operating losses can offset no more than 90% of
alternative minimum taxable income. The alternative minimum tax is imposed to
the extent it exceeds the corporation's regular income tax. Payments of
alternative minimum tax may be used as credits against regular tax liabilities
in future years. In addition, for taxable years after 1986 and before 1996, the
Association is also subject to an environmental tax equal to 0.12% of the excess
of alternative minimum taxable income for the taxable year (determined without
regard to net operating losses and the deduction for the environmental tax) over
$2.0 million.

         Prior to the enactment of the Small Business Jobs Protection Act (the
"Act"), which was signed into law on August 21, 1996, certain thrift
institutions, including the Association, were allowed deductions for bad debts
under methods more favorable than those granted to other taxpayers. Qualified
thrift institutions could compute deductions for bad debts using either the
specific charge off method of Section 166 of the Code, or one of the two reserve
methods of Section 593 of the Code. The reserve methods under Section 593 of the
Code permitted a thrift institution annually to elect to deduct bad debts under
either (i) the "percentage of taxable income" method applicable only to thrift
institutions, or (ii) the "experience" method that also was available to small
banks. Under the "percentage of taxable income" method, a thrift institution
generally was allowed a deduction for an addition to its bad debt reserve equal
to 8% of its taxable income (determined without regard to this deduction and
with additional adjustments). Under the experience method, a thrift institution
was generally allowed a deduction for an addition to its bad debt reserve equal
to the greater of (i) an amount based on its actual average experience for
losses in the current and five preceding taxable years, or (ii) an amount
necessary to restore the reserve to its balance as of the close of the base
year. A thrift institution could elect annually to compute its allowable
addition to bad debt reserves for qualifying loans either under the experience
method or the percentage of taxable income method. For tax years 1995, 1994 and
1993, the Association used the percentage of taxable income method because such
method provided a higher bad debt deduction than the experience method.

         The Act eliminated the percentage of taxable income reserve method of
accounting for bad debts by thrift institutions, effective for taxable years
beginning after 1995. Thrift institutions that would be treated as small banks
are allowed to utilize the experience method applicable to such institutions,
while thrift institutions that are treated as large banks are required to use
only the specific charge off method.

         A thrift institution required to change its method of computing
reserves for bad debt will treat such change as a change in the method of
accounting, initiated by the taxpayer, and having been made with the consent of
the Secretary of the Treasury. Section 481(a) of the Code requires certain
amounts to be recaptured with respect to such change. Generally, the amounts to
be recaptured will be determined solely with respect to the "applicable excess
reserves" of the taxpayer. The amount of the applicable excess reserves will be
taken into account ratably over a six-taxable year period, beginning with the
first taxable year beginning after 1995, subject to the residential loan
requirement described below. In the case of a thrift institution that becomes a
large bank, the amount of the institution's applicable excess reserves generally
is the excess of (i) the balances of its reserve for losses on qualifying real
property loans (generally loans secured by improved real estate) and its reserve
for losses on nonqualifying loans (all other types of loans) as of the close of
its last taxable year beginning before January 1, 1996, over (ii) the balances
of such reserves as of the close of its last taxable year beginning before
January 1, 1988 (i.e., the "pre-1988 reserves"). In the case of a thrift
institution that becomes a small bank, the amount of the institution's
applicable excess reserves generally is the excess of (i) the balances of its
reserve for losses on qualifying real property loans and its reserve for losses
on nonqualifying loans as of the close of its last taxable year beginning before
January 1, 1996, over (ii) the greater of the balance of (a) its pre-1988
reserves or (b) what the thrift's reserves would have been at the close of its
last year beginning before January 1, 1996, had the thrift always used the
experience method.

         For taxable years that begin after December 31, 1995, and before
January 1, 1998, if a thrift meets the residential loan requirement for a tax
year, the recapture of the applicable excess reserves otherwise required to be
taken into account as 


                                      -56-
   85



a Code Section 481(a) adjustment for the year will be suspended. A thrift meets
the residential loan requirement if, for the tax year, the principal amount of
residential loans made by the thrift during the year is not less then its base
amount. The "base amount" generally is the average of the principal amounts of
the residential loans made by the thrift during the six most recent tax years
beginning before January 1, 1996. A residential loan is a loan as described in
Section 7701(a)(19)(C)(v) (generally a loan secured by residential real and
church property and certain mobile homes), but only to the extent that the loan
is made to the owner of the property.

         The balance of the pre-1988 reserves is subject to the provisions of
Section 593(e) as modified by the Act which require recapture in the case of
certain excessive distributions to shareholders. The pre-1988 reserves may not
be utilized for payment of cash dividends or other distributions to a
shareholder (including distributions in dissolution or liquidation) or for any
other purpose (excess to absorb bad debt losses). Distribution of a cash
dividend by a thrift institution to a shareholder is treated as made: first, out
of the institution's post-1951 accumulated earnings and profits; second, out of
the pre-1988 reserves; and third, out of such other accounts as may be proper.
To the extent a distribution by the Association to the Holding Company is deemed
paid out of its pre-1988 reserves under these rules, the pre-1988 reserves would
be reduced and the Association's gross income for tax purposes would be
increased by the amount which, when reduced by the income tax, if any,
attributable to the inclusion of such amount in its gross income, equals the
amount deemed paid out of the pre-1988 reserves. As of March 31, 1997, the
Association's pre-1988 reserves for tax purposes totaled approximately $800,000.
The Association believes it had approximately $4.0 million of accumulated
earnings and profits for tax purposes as of March 31, 1997, which would be
available for dividend distributions, provided regulatory restrictions
applicable to the payment of dividends are met. See "REGULATION - Federal
Regulations -- Limitations on Capital Distributions." No representation can be
made as to whether the Association will have current or accumulated earnings and
profits in subsequent years.

         The tax returns of the Association have been audited or closed without
audit through fiscal year 1992. In the opinion of management, any examination of
open returns would not result in a deficiency which could have a material
adverse effect on the financial condition of the Association.

OHIO TAXATION

         The Holding Company is subject to the Ohio corporation franchise tax,
which, as applied to the Holding Company, is a tax measured by both net earnings
and net worth. The rate of tax is the greater of (i) 5.1% on the first $50,000
of computed Ohio taxable income and 8.9% of computed Ohio taxable income in
excess of $50,000 and (ii) 0.582% times taxable net worth.

         In computing its tax under the net worth method, the Holding Company
may exclude 100% of its investment in the capital stock of the Association after
the Conversion, as reflected on the balance sheet of the Holding Company, as
long as it owns at least 25% of the issued and outstanding capital stock of the
Association. The calculation of the exclusion from net worth is based on the
ratio of the excludable investment (net of any appreciation or goodwill included
in such investment) to total assets multiplied by the net value of the stock. As
a holding company, the Holding Company may be entitled to various other
deductions in computing taxable net worth that are not generally available to
operating companies.

         A special litter tax is also applicable to all corporations, including
the Holding Company, subject to the Ohio corporation franchise tax other than
"financial institutions." If the franchise tax is paid on the net income basis,
the litter tax is equal to .11% of the first $50,000 of computed Ohio taxable
income and .22% of computed Ohio taxable income in excess of $50,000. If the
franchise tax is paid on the net worth basis, the litter tax is equal to .014%
times taxable net worth.

         The Association is a "financial institution" for State of Ohio tax
purposes. As such, it is subject to the Ohio corporate franchise tax on
"financial institutions," which is imposed annually at a rate of 1.5% of the
Association's book net worth determined in accordance with GAAP. As a "financial
institution," the Association is not subject to any tax based upon net income or
net profits imposed by the State of Ohio.



                                      -57-
   86



                                 THE CONVERSION

         THE OTS AND THE DIVISION HAVE APPROVED THE PLAN, SUBJECT TO THE
APPROVAL OF THE PLAN BY THE MEMBERS OF THE ASSOCIATION ENTITLED TO VOTE ON THE
PLAN AND SUBJECT TO THE SATISFACTION OF CERTAIN OTHER CONDITIONS IMPOSED BY THE
OTS AND THE DIVISION. OTS AND DIVISION APPROVAL DOES NOT CONSTITUTE A
RECOMMENDATION OR ENDORSEMENT OF THE PLAN.

GENERAL

         On March 24, 1997, the Board of Directors of the Association
unanimously adopted the Plan and recommended that the voting members of the
Association approve the Plan at the Special Meeting. During and upon completion
of the Conversion, the Association will continue to provide the services
presently offered to depositors and borrowers, will maintain its existing
offices, and will retain its existing management and employees.

         Based on the current Valuation Range, between 573,750 and 776,250
Common Shares are expected to be offered in the Subscription Offering and the
Community Offering at a price of $10 per share. Federal regulations require,
with certain exceptions, that shares offered in connection with the Conversion
must be sold up to at least the minimum point of the Valuation Range in order
for the Conversion to become effective. The actual number of Common Shares sold
in connection with the Conversion will be determined upon completion of the
Offering based on the final valuation of the Association, as converted. See
"Pricing and Number of Common Shares to be Sold."

         The Common Shares will be offered in the Subscription Offering to the
ESOP and certain present and former depositors of the Association. Any Common
Shares not subscribed for in the Subscription Offering will be offered to the
general public in the Community Offering in a manner which will seek to achieve
the widest distribution of the Common Shares, but which will give preference to
natural persons residing in Belmont County, Ohio. Under OTS regulations, the
Community Offering must be completed within 45 days after completion of the
Subscription Offering, unless such period is extended by the Association with
the approval of the OTS and the Division. If the Community Offering is
determined not to be feasible, an occurrence that is not currently anticipated,
the Boards of Directors of the Holding Company and the Association will consult
with the OTS and the Division to determine an appropriate alternative method of
selling unsubscribed Common Shares up to the minimum of the Valuation Range. No
alternative sales methods are currently planned.

         OTS and Ohio regulations require the completion of the Conversion
within 24 months after the date of the approval of the Plan by the voting
members of the Association. The commencement and completion of the Conversion
will be subject to market conditions and other factors beyond the Association's
control. Due to changing economic and market conditions, no assurance can be
given as to the length of time that will be required to complete the sale of the
Common Shares. If delays are experienced, significant changes may occur in the
estimated pro forma market value of the Association. In such circumstances, the
Association may also incur substantial additional printing, legal and accounting
expenses in completing the Conversion. In the event the Conversion is not
successfully completed, the Association will be required to charge all
Conversion expenses against current earnings.

REASONS FOR THE CONVERSION

         The principal factors considered by the Association's Board of
Directors in reaching the decision to pursue a mutual-to-stock conversion were
the numerous competitive advantages which the stock form of organization offers,
including growth opportunities, employee retention, and increased capital
levels.

         If the Association is to continue to grow and prosper, the mutual form
of organization is the least desirable form from a competitive standpoint. The
opportunities for a mutual to expand through mutual-to-mutual mergers or
acquisitions are limited because cash is the only form of consideration a mutual
institution can offer to another institution. Although the Association does not
have any specific acquisitions planned at this time, the Conversion will
position the Association to take advantage of any acquisition opportunities
which may present themselves. Because a conversion to stock form is a
time-consuming and complex process, the Association cannot wait until an
acquisition is imminent to embark on the conversion process.



                                      -58-
   87




         As an increasing number of the Association's competitors convert to
stock form and acquire the ability to use stock-based compensation programs, the
Association, in mutual form, would be at a disadvantage when it comes to
attracting and retaining qualified management. The Association believes that the
ESOP, the Stock Option Plan and the RRP are important tools in achieving such
goals, even though the Association will be required to wait until after the
Conversion to implement the Stock Option Plan and the RRP. See "MANAGEMENT -
Stock Benefit Plans."

         Another benefit of the Conversion will be an increase in capital.
Notwithstanding the Association's current capital position, the importance of
higher levels of capital cannot be ignored in the current interest rate
environment. As has been amply demonstrated in the past, changing accounting
principles, interest rate shifts and changing regulations can threaten even
well-capitalized institutions. As a mutual institution, the Association can only
increase capital through retained earnings or the issuance of subordinated
debentures, which do not count as tier 1 capital for regulatory capital
purposes. Capital that may seem unnecessary now may help the Association
withstand future threats to its capital. See "REGULATION - Office of Thrift
Supervision -- Regulatory Capital Requirements."

PRINCIPAL EFFECTS OF THE CONVERSION

         VOTING RIGHTS. Deposit holders who are members of the Association in
its mutual form will have no voting rights in the Association as converted and
will not participate, therefore, in the election of directors or otherwise
control the Association's affairs. Voting rights in the Holding Company will be
held exclusively by its shareholders, and voting rights in the Association will
be held exclusively by the Holding Company as the sole shareholder of the
Association. Each holder of the Holding Company's common shares will be entitled
to one vote for each share owned on any matter to be considered by the Holding
Company's shareholders. See "DESCRIPTION OF AUTHORIZED SHARES."

         DEPOSIT ACCOUNTS AND LOANS. Deposit accounts in the Association, as
converted, will be equivalent in amount, interest rate and other terms to the
present deposit accounts in the Association, and the existing FDIC insurance on
such deposits will not be affected by the Conversion. The Conversion will not
affect the terms of loan accounts or the rights and obligations of borrowers
under their individual contractual arrangements with the Association.

         TAX CONSEQUENCES. The consummation of the Conversion is expressly
conditioned on receipt by the Association of a private letter ruling from the
IRS or an opinion of counsel to the effect that the Conversion will constitute a
tax-free reorganization as defined in Section 368(a) of the Code. The
Association intends to proceed with the Conversion based upon an opinion
received from its special counsel, Vorys, Sater, Seymour and Pease, to the
following effect:

                  (1) The Conversion constitutes a reorganization within the
         meaning of Section 368(a)(1)(F) of the Code, and no gain or loss will
         be recognized by the Association in its mutual form or in its stock
         form as a result of the Conversion. The Association in its mutual form
         and the Association in its stock form will each be a "party to a
         reorganization" within the meaning of Section 368(b) of the Code;

                  (2) No gain or loss will be recognized by the Association upon
         the receipt of money from the Holding Company in exchange for the
         capital stock of the Association, as converted;

                  (3) The assets of the Association will have the same basis in
         its hands immediately after the Conversion as they had in its hands
         immediately prior to the Conversion, and the holding period of the
         assets of the Association after the Conversion will include the period
         during which the assets were held by the Association before the
         Conversion;

                  (4) No gain or loss will be recognized by the deposit account
         holders of the Association upon the issuance to them, in exchange for
         their respective withdrawable deposit accounts in the Association
         immediately prior to the Conversion, of withdrawable deposit accounts
         in the Association immediately after the Conversion, in the same dollar
         amount as their withdrawable deposit accounts in the Association
         immediately prior to the Conversion, plus, in the case of Eligible
         Account Holders and Supplemental Eligible Account Holders, the
         interests in the Liquidation Account of the Association, as described
         below;

                  (5) The basis of the withdrawable deposit accounts in the
         Association held by its deposit account holders immediately after the
         Conversion will be the same as the basis of their deposit accounts in
         the Association immediately prior to the Conversion. The basis of the
         interests in the Liquidation Account received by the Eligible Account
         Holders and Supplemental Eligible Account Holders will be zero. The
         basis of the nontransferable 



                                      -59-
   88



         subscription rights received by Eligible Account Holders, Supplemental
         Eligible Account Holders and Other Eligible Members will be zero
         (assuming that at distribution such rights have no ascertainable fair
         market value);

                  (6) No gain or loss will be recognized by Eligible Account
         Holders, Supplemental Eligible Account Holders or Other Eligible
         Members upon the distribution to them of nontransferable subscription
         rights to purchase Common Shares (assuming that at distribution such
         rights have no ascertainable fair market value), and no taxable income
         will be realized by such Eligible Account Holders, Supplemental
         Eligible Account Holders or Other Eligible Members as a result of their
         exercise of such nontransferable subscription rights;

                  (7) The basis of the Common Shares purchased by members of the
         Association pursuant to the exercise of subscription rights will be the
         purchase price thereof (assuming that such rights have no ascertainable
         fair market value and that the purchase price is not less than the fair
         market value of the shares on the date of such exercise), and the
         holding period of such shares will commence on the date of such
         exercise. The basis of the Common Shares purchased other than by the
         exercise of subscription rights will be the purchase price thereof
         (assuming in the case of the other subscribers that the opportunity to
         buy in the Subscription Offering has no ascertainable fair market
         value), and the holding period of such shares will commence on the day
         after the date of the purchase;

                  (8) For purposes of Section 381 of the Code, the Association
         will be treated as if there had been no reorganization. The taxable
         year of the Association will not end on the effective date of the
         Conversion. Immediately after the Conversion, the Association in its
         stock form will succeed to and take into account the tax attributes of
         the Association in its mutual form immediately prior to the Conversion,
         including the Association's earnings and profits or deficit in earnings
         and profits;

                  (9) The bad debt reserves of the Association in its mutual
         form immediately prior to the Conversion will not be required to be
         restored to the gross income of the Association in its stock form as a
         result of the Conversion and immediately after the Conversion such bad
         debt reserves will have the same character in the hands of the
         Association in its stock form as they would have had if there had been
         no Conversion. The Association in its stock form will succeed to and
         take into account the dollar amounts of those accounts of the
         Association in its mutual form which represent bad debt reserves in
         respect of which the Association in its mutual form has taken a bad
         debt deduction for taxable years ending on or before the Conversion;
         and

                  (10) Regardless of book entries made for the creation of the
         Liquidation Account, the Conversion will not diminish the accumulated
         earnings and profits of the Association available for the subsequent
         distribution of dividends within the meaning of Section 316 of the
         Code. The creation of the Liquidation Account on the records of the
         Association will have no effect on its taxable income, deductions for
         additions to reserves for bad debts under Section 593 of the Code or
         distributions to stockholders under Section 593(e) of the Code.

                  For Ohio tax purposes, the tax consequences of the Conversion
will be as follows:

                  (1) The Association is a "financial institution" for State of
         Ohio tax purposes, and the Conversion will not change such status;

                  (2) The Association is subject to the Ohio corporate franchise
         tax on "financial institutions," which is imposed annually at a rate of
         1.5% of the Association's equity capital determined in accordance with
         generally accepted accounting principles ("GAAP"), and the Conversion
         will not change such status;

                  (3) As a "financial institution," the Association is not
         subject to any tax based upon net income or net profit imposed by the
         State of Ohio, and the Conversion will not change such status;

                  (4) The Conversion will not be a taxable transaction to the
         Association in its mutual or stock form for purposes of the Ohio
         corporate franchise tax. As a consequence of the Conversion, however,
         the annual Ohio corporate franchise tax liability of the Association
         will increase if the taxable net worth of the Association (i.e., book
         net worth computed in accordance with GAAP at the close of the
         Association's taxable year for federal income tax purposes) increases
         thereby; and



                                      -60-
   89


                  (5) The Conversion will not be a taxable transaction to any
         deposit account holder or borrower member of the Association in its
         mutual or stock form for purposes of the Ohio corporate franchise tax
         and the Ohio personal income tax.

         The Association has received an opinion from RP Financial to the effect
that the subscription rights have no ascertainable fair market value because the
rights are received by specified persons at no cost, may not be transferred and
are of short duration. The IRS could challenge the assumption that the
subscription rights have no ascertainable fair market value.

         Each Eligible Account Holder, Supplemental Eligible Account Holder and
Other Eligible Member is urged to consult his or her own tax advisor with
respect to the affect of such tax consequences on his or her own particular
facts and circumstances.

         LIQUIDATION ACCOUNT. In the unlikely event of a complete liquidation of
the Association in its present mutual form, each depositor in the Association
would receive a pro rata share of any assets of the Association remaining after
payment of the claims of all creditors, including the claims of all depositors
to the withdrawable value of their deposit accounts. A depositor's pro rata
share of such remaining assets would be the same proportion of such assets as
the value of such depositor's deposit accounts bears to the total aggregate
value of all deposit accounts in the Association at the time of liquidation.

         In the event of a complete liquidation of the Association in its stock
form after the Conversion, each depositor would have a claim of the same general
priority as the claims of all other general creditors of the Association. Except
as described below, each depositor's claim would be solely in the amount of the
balance in such depositor's deposit account plus accrued interest. The depositor
would have no interest in the assets of the Association above that amount. Such
assets would be distributed to the Holding Company as the sole shareholder of
the Association.

         For the purpose of granting a limited priority claim to the assets of
the Association in the event of a complete liquidation thereof to Eligible
Account Holders and Supplemental Eligible Account Holders who continue to
maintain deposit accounts at the Association after the Conversion, the
Association will, at the time of Conversion, establish a liquidation account in
an amount equal to the retained earnings of the Association as of March 31, 1997
(the "Liquidation Account"). The Liquidation Account will not operate to
restrict the use or application of any of the regulatory capital of the
Association.

         Each Eligible Account Holder and Supplemental Eligible Account Holder
will have a separate inchoate interest (the "Subaccount") in a portion of the
Liquidation Account for Qualifying Deposits held on the Eligibility Record Date
or the Supplemental Eligibility Record Date.

         The balance of each initial Subaccount shall be an amount determined by
multiplying the amount in the Liquidation Account by a fraction, the numerator
of which is the closing balance in the account holder's account as of the close
of business on the Eligibility Record Date or the Supplemental Eligibility
Record Date, as the case may be, and the denominator of which is the total
amount of all Qualifying Deposits of Eligible Account Holders and Supplemental
Eligible Account Holders on the corresponding record date. The balance of each
Subaccount may be decreased but will never be increased. If, at the close of
business on the last day of each fiscal year of the Holding Company subsequent
to the respective record dates, the balance in the deposit account to which a
Subaccount relates is less than the lesser of (i) the deposit balance in such
deposit account at the close of business on the last day of any other fiscal
year of the Holding Company subsequent to the Eligibility Record Date or the
Supplemental Eligibility Record Date or (ii) the amount of the Qualifying
Deposit as of the Eligibility Record Date or the Supplemental Eligibility Record
Date, the balance of the Subaccount for such deposit account shall be adjusted
proportionately to the reduction in such deposit account balance. In the event
of any such downward adjustment, such Subaccount balance shall not be
subsequently increased notwithstanding any increase in the deposit balance of
the related deposit account. If any deposit account is closed, its related
Subaccount shall be reduced to zero upon such closing.

         In the event of a complete liquidation of the converted Association
(and only in such event), each Eligible Account Holder and Supplemental Eligible
Account Holder shall receive from the Liquidation Account a distribution equal
to the current balance in each of such account holder's Subaccounts before any
liquidation distribution may be made to the Holding Company as the sole
shareholder of the Association. Any assets remaining after satisfaction of such
liquidation rights and the claims of the Association's creditors would be
distributed to the Holding Company as the sole shareholder of the 



                                      -61-
   90


Association. No merger, consolidation, purchase of bulk assets or similar
combination or transaction with another financial institution, the deposits of
which are insured by the FDIC, will be deemed to be a complete liquidation for
this purpose and, in any such transaction, the Liquidation Account shall be
assumed by the surviving institution.

         COMMON SHARES. SHARES ISSUED UNDER THE PLAN CANNOT AND WILL NOT BE
INSURED BY THE FDIC. For a description of the characteristics of the Common
Shares, see "DESCRIPTION OF AUTHORIZED SHARES."

INTERPRETATION AND AMENDMENT OF THE PLAN

         To the extent permitted by law, all interpretations of the Plan by the
Boards of Directors of the Holding Company and the Association will be final.
The Plan may be amended by the Boards of Directors of the Holding Company and
the Association at any time with the concurrence of the OTS and the Division. If
the Association and the Holding Company determine upon advice of counsel and
after consultation with the OTS and the Division that any such amendment is
material, subscribers will be notified of the amendment and will be provided the
opportunity to affirm, increase, decrease or cancel their subscriptions. Any
person who does not affirmatively elect to continue his subscription or elects
to rescind his subscription before the date specified in the notice will have
all of his funds promptly refunded with interest. Any person who elects to
decrease his subscription will have the appropriate portion of his funds
promptly refunded with interest.

CONDITIONS AND TERMINATION

         The completion of the Conversion requires the approval of the Plan and
the adoption of the Amended Articles of Incorporation and the Amended
Constitution by the voting members of the Association at the Special Meeting and
the completion of the sale of the requisite amount of Common Shares within 24
months following the date of such approval. If these conditions are not
satisfied, the Plan will automatically terminate and the Association will
continue its business in the mutual form of organization. The Plan may be
voluntarily terminated by the Board of Directors at any time before the Special
Meeting and at any time thereafter with the approval of the OTS and the
Division.

SUBSCRIPTION OFFERING

         THE SUBSCRIPTION OFFERING WILL EXPIRE AT NOON, BRIDGEPORT, OHIO TIME,
ON _______, 1997. SUBSCRIPTION RIGHTS NOT EXERCISED BEFORE THE SUBSCRIPTION
EXPIRATION DATE WILL BE VOID, WHETHER OR NOT THE ASSOCIATION HAS BEEN ABLE TO
LOCATE EACH PERSON ENTITLED TO SUCH SUBSCRIPTION RIGHTS.

         Nontransferable subscription rights to purchase Common Shares are being
issued at no cost to all eligible persons and entities in accordance with the
preference categories established by the Plan, as described below. Each
subscription right may be exercised only by the person to whom it is issued and
only for his or her own account. EACH PERSON SUBSCRIBING FOR COMMON SHARES MUST
REPRESENT TO THE ASSOCIATION THAT HE OR SHE IS PURCHASING SUCH SHARES FOR HIS OR
HER OWN ACCOUNT AND THAT HE OR SHE HAS NO AGREEMENT OR UNDERSTANDING WITH ANY
OTHER PERSON FOR THE SALE OR TRANSFER OF SUCH SHARES. ANY PERSON WHO ATTEMPTS TO
TRANSFER HIS OR HER SUBSCRIPTION RIGHTS MAY BE SUBJECT TO PENALTIES AND
SANCTIONS, INCLUDING LOSS OF THE SUBSCRIPTION RIGHTS.

         The number of Common Shares which a person who has subscription rights
may purchase will be determined, in part, by the total number of Common Shares
to be issued and the availability of Common Shares for purchase under the
preference categories set forth in the Plan and certain other limitations. See
"Limitations on Purchases of Common Shares." The sale of any Common Shares
pursuant to subscriptions received is contingent upon approval of the Plan by
the voting members of the Association at the Special Meeting.

         The preference categories and preliminary purchase limitations which
have been established by the Plan, in accordance with applicable regulations,
for the allocation of Common Shares are as follows:

                  (a) Each Eligible Account Holder shall receive, without
         payment therefor, a nontransferable right to purchase in the
         Subscription Offering up to the greater of (i) the amount permitted to
         be purchased in the Community Offering (currently 14,000 Common
         Shares), (ii) .10% of the total number of Common Shares sold in
         connection with the Conversion, or (iii) 15 times the product (rounded
         down to the next whole number) obtained by multiplying the number of
         Common Shares to be sold in connection with the Conversion by a
         fraction, the numerator of which is the amount of the Eligible Account
         Holder's Qualifying Deposit and the denominator of 



                                      -62-
   91



         which is the total amount of Qualifying Deposits of all Eligible
         Account Holders, in each case on the Eligibility Record Date, subject
         to the overall purchase limitations set forth in Section 10 of the Plan
         and subject to adjustment by the Board of Directors of the Holding
         Company and the Association as set forth in Section 10 of the Plan. If
         the exercise of subscription rights by Eligible Account Holders results
         in an over-subscription, Common Shares will be allocated among
         subscribing Eligible Account Holders in a manner which will, to the
         extent possible, make the total allocation of each subscriber equal 100
         shares or the amount subscribed for, whichever is less. Any Common
         Shares remaining after such allocation has been made will be allocated
         among the subscribing Eligible Account Holders whose subscriptions
         remain unfilled in the proportion which the amount of their respective
         Qualifying Deposits on the Eligibility Record Date bears to the total
         Qualifying Deposits of all Eligible Account Holders on such date.
         Notwithstanding the foregoing, Common Shares in excess of 776,250, the
         maximum of the Valuation Range, may be sold to the ESOP before fully
         satisfying the subscriptions of Eligible Account Holders. No fractional
         shares will be issued. For purposes of this paragraph (a), increases in
         the Qualifying Deposits of directors and executive officers of the
         Association during the twelve months preceding the Eligibility Record
         Date shall not be considered.

                  (b) The ESOP shall receive, without payment therefor, a
         nontransferable right to purchase in the Subscription Offering an
         aggregate amount of up to 10% of the Common Shares sold in the
         Conversion, provided that shares remain available after satisfying the
         subscription rights of Eligible Account Holders up to the maximum of
         the Valuation Range pursuant to paragraph (a) above. Although the Plan
         and OTS regulations permit the ESOP to purchase up to 10% of the Common
         Shares, the Holding Company anticipates that the ESOP will purchase 8%
         of the Common Shares. If the ESOP is unable to purchase all or part of
         the Common Shares for which it subscribes, the ESOP may purchase Common
         Shares on the open market or may purchase authorized but unissued
         Common Shares. If the ESOP purchases authorized but unissued Common
         Shares, such purchases could have a dilutive effect on the interests of
         the Holding Company's shareholders. See "RISK FACTORS - Potential
         Impact of Benefit Plans on Net Earnings and Shareholders' Equity."

                  (c) Provided that shares remain available after satisfying the
         subscription rights of Eligible Account Holders and the ESOP pursuant
         to paragraphs (a) and (b) above each Supplemental Eligible Account
         Holder will receive, without payment therefor, a nontransferable right
         to purchase up to the greater of (i) the amount permitted to be
         purchased in the Community Offering (currently 14,000 Common Shares),
         (ii) .10% of the total number of Common Shares sold in connection with
         the Conversion, or (iii) 15 times the product (rounded down to the next
         whole number) obtained by multiplying the number of Common Shares to be
         sold in connection with the Conversion by a fraction, the numerator of
         which is the amount of the Supplemental Eligible Account Holder's
         Qualifying Deposit and the denominator of which is the total amount of
         Qualifying Deposits of all Supplemental Eligible Account Holders, in
         each case on the Supplemental Eligibility Record Date, subject to the
         overall purchase limitations set forth in Section 10 of the Plan and
         subject to adjustment by the Board of Directors of the Holding Company
         and the Association as set forth in Section 10 of the Plan. If the
         exercise of subscription rights by Supplemental Eligible Account
         Holders results in an oversubscription, Common Shares will be allocated
         among subscribing Supplemental Eligible Account Holders in a manner
         which will, to the extent possible, make the total allocation of each
         subscriber equal 100 shares or the amount subscribed for, whichever is
         less. Any Common Shares remaining after such allocation has been made
         will be allocated among the subscribing Supplemental Eligible Account
         Holders whose subscriptions remain unfilled in the proportion which the
         amount of their respective Qualifying Deposits on the Supplemental
         Eligibility Record Date bears to the total Qualifying Deposits of all
         Supplemental Eligible Account Holders on such date. No fractional
         shares will be issued.

                  (d) Provided that shares remain available after satisfying the
         subscription rights of Eligible Account Holders, the ESOP and
         Supplemental Eligible Account Holders pursuant to paragraphs (a), (b)
         and (c) above, each Other Eligible Member, other than an Eligible
         Account Holder or Supplemental Eligible Account Holder, shall receive,
         without payment therefor, a nontransferable right to purchase a number
         of Common Shares up to the greater of the amount permitted to be
         purchased in the Community Offering (currently 14,000 Common Shares) or
         .10% of the total number of Common Shares sold in connection with the
         Conversion, subject to adjustment by the Boards of Directors of the
         Association and the Holding Company. In the event of an
         oversubscription by Other Eligible Members, the available Common Shares
         will be allocated among subscribing Other Eligible Members in the same
         proportion that their subscriptions bear to the total amount of
         subscriptions by all Other Eligible Members; provided, however, that,
         to the extent sufficient Common Shares are available, each subscribing
         Other Eligible Member shall receive 25 Common Shares before the
         remaining available Common Shares are allocated.


                                      -63-
   92




         The Board of Directors may reject any one or more subscriptions if,
based upon the Board of Directors' interpretation of applicable regulations,
such subscriber is not entitled to the shares for which he or she has subscribed
or if the sale of shares subscribed for would be in violation of any applicable
statutes, regulations, or rules.

         The Association will make reasonable efforts to comply with the
securities laws of all states in the United States in which persons having
subscription rights reside. However, no such person will be offered or receive
any Common Shares under the Plan who resides in a foreign country or in a state
of the United States with respect to which each of the following apply: (i) a
small number of persons otherwise eligible to subscribe for shares under the
Plan resides in such country or state; (ii) under the securities laws of such
country or state, the granting of subscription rights or the offer or sale of
Common Shares to such persons would require the Holding Company or its officers
or directors to register as a broker or dealer or to register or otherwise
qualify its securities for sale in such country or state; and (iii) such
registration or qualification would be impracticable for reasons of cost or
otherwise.

         The term "resident," as used herein with respect to the Subscription
Offering, means any person who, on the date of submission of a Stock Order Form,
maintained a bona fide residence within a jurisdiction in which the Common
Shares are being offered for sale. If a person is a business entity, the
person's residence shall be the location of the principal place of business. If
the person is a personal benefit plan, the residence of the beneficiary shall be
the residence of the plan. In the case of all other benefit plans, the residence
of the trustee shall be the residence of the plan. In all cases, the
determination of a subscriber's residency shall be in the sole discretion of the
Association and the Holding Company.

COMMUNITY OFFERING

         To the extent Common Shares remain available after the satisfaction of
all subscriptions received in the Subscription Offering, the Association is
hereby offering Common Shares in the Community Offering subject to the
limitations set forth below. If subscriptions are received in the Subscription
Offering for up to 892,687 Common Shares, Common Shares may not be available in
the Community Offering. All sales of the Common Shares in the Community Offering
will be at the same price per share as in the Subscription Offering.

         THE COMMUNITY OFFERING WILL BE TERMINATED ON OR BEFORE ______, 1997,
UNLESS EXTENDED BY THE ASSOCIATION AND THE HOLDING COMPANY WITH THE APPROVAL OF
THE OTS AND THE DIVISION, IF NECESSARY. IN ACCORDANCE WITH THE PLAN, THE
OFFERING MAY NOT BE EXTENDED BEYOND _________, 1999.

         In the event shares are available for the Community Offering, each
person, together with any Associate or groups Acting in Concert, may purchase in
the Community Offering up to 14,000 Common Shares. If an insufficient number of
Common Shares is available to fill all of the orders received in the Community
Offering, the available Common Shares will be allocated in a manner to be
determined by the Boards of Directors of the Holding Company and the
Association, subject to the following:

                  (i) Preference will be given to natural persons who are
         residents of Belmont County, Ohio, the county in which the offices of
         the Association are located;

                  (ii) Orders received in the Community Offering will first be
         filled up to 2% of the total number of Common Shares offered, with any
         remaining shares allocated on an equal number of shares per order basis
         until all orders have been filled; and

                  (iii) The right of any person to purchase Common Shares in the
         Community Offering is subject to the right of the Holding Company and
         the Association to accept or reject such purchases in whole or in part.

         The term "resident," as used herein with respect to the Community
Offering, means any natural person who, on the date of submission of a Stock
Order Form, maintains a bona fide residence within, as appropriate, Belmont
County, Ohio, or a jurisdiction in which the Common Shares are being offered for
sale.

LIMITATIONS ON PURCHASES OF COMMON SHARES

         The Plan provides for certain additional limitations to be placed upon
the purchase of Common Shares. To the extent Common Shares are available, the
minimum number of Common Shares that may be purchased by any party is 25, or



                                      -64-
   93



$250. No fractional shares will be issued. Purchases in the Offering are further
subject to the limitation that no person, together with his or her Associates
and other persons Acting in Concert with him or her, may purchase more than
14,000 Common Shares in the Offering. In connection with the exercise of
subscription rights arising from a deposit account in which two or more persons
have an interest, the aggregate maximum number of Common Shares which the
persons having an interest in such account may purchase is 14,000 Common Shares
in the Offering. Such limitations do not apply to the ESOP. Subject to
applicable regulations, the purchase limitation may be increased or decreased
after the commencement of the Offering by the Boards of Directors.

         Purchases of Common Shares in the Offering are also subject to the
change in control regulations which restrict direct and indirect purchases of
10% or more of the stock of any savings association by any person or group of
persons acting in concert, under certain circumstances. See "RESTRICTIONS ON
ACQUISITION OF THE HOLDING COMPANY AND THE ASSOCIATION AND RELATED ANTI-TAKEOVER
PROVISIONS - Federal Law and Regulation."

         After the Conversion, Common Shares, except for Common Shares purchased
by affiliates of the Holding Company and the Association, will be freely
transferable, subject to OTS and Division regulations.

PLAN OF DISTRIBUTION

         The offering of the Common Shares is made only pursuant to this
Prospectus, which is available at the offices of the Association. See
"ADDITIONAL INFORMATION." Officers and directors of the Association will be
available to answer questions about the Conversion and may also hold
informational meetings for interested persons. Such officers and directors will
not be permitted to make statements about the Holding Company or the Association
unless such information is also set forth in this Prospectus, nor will they
render investment advice. The Holding Company will rely on Rule 3a4-1 under the
Securities Exchange Act of 1934 (the "Exchange Act"), and sales of Common Shares
will be conducted within the requirements of Rule 3a4-1, which will permit
officers, directors and employees of the Holding Company and the Association to
participate in the sale of Common Shares. No officer, director or employee of
the Holding Company or the Association will be compensated in connection with
his participation by the payment of commissions or other remuneration based
either directly or indirectly on the transactions in the Common Shares.

         To assist the Holding Company and the Association in marketing the
Common Shares, the Holding Company and the Association have retained Webb, a
broker-dealer registered with the SEC and member of the National Association of
Securities Dealers, Inc. ("NASD"). Webb will assist the Association in (i)
training and educating the Association's employees regarding the mechanics and
regulatory requirements of the conversion process; (ii) conducting information
meetings for subscribers and other potential purchasers; and (iii) keeping
records of all stock subscriptions. For providing these services, the
Association has agreed to pay Webb (a) a management fee of $25,000, all of which
has been paid, and (b) a marketing fee of 1.5% of the aggregate dollar amount of
Common Shares sold in the Subscription Offering and the Community Offering,
excluding shares sold by Selected Brokers, if any, and shares purchased by the
ESOP and directors, officers, and employees of the Association and members of
their immediate families.

         The Association has also agreed to reimburse Webb for its reasonable
legal fees and disbursements. The Association and the Holding Company have also
agreed to indemnify Webb, under certain circumstances, against liabilities and
expenses (including legal fees) arising out of or based upon untrue statements
or omissions contained in the materials used in the Offering or in various
documents submitted to regulatory authorities in respect of the Conversion,
including liabilities under the Securities Act of 1933, as amended (the "Act"),
unless such untrue statement or omission, or alleged untrue statement or
omission, was made in reliance upon certain information furnished to the
Association by Webb expressly for use in the summary proxy statement or
prospectus used in connection with the Offering.

SELECTED BROKERS

         If Common Shares remain available after the satisfaction of all
subscriptions received in the Subscription Offering, Webb may enter into an
agreement with other NASD member firms ("Selected Brokers") to assist in the
sale of Common Shares in the Community Offering. If Selected Brokers are used,
Webb will receive commissions of no more than 5.5% of the aggregate purchase
price of the Common Shares sold in the Community Offering by the Selected
Brokers, and Webb will pay to the Selected Brokers a portion of the 5.5%
commission pursuant to selected dealer agreements. During the Community
Offering, Selected Brokers may only solicit indications of interest from their
customers to place orders with the Association as of a certain date (the "Order
Date") for the purchase of Common Shares. When and if the Association believes
that enough indications of interest and orders have been received in the
Community Offering to consummate the 



                                      -65-
   94



Conversion, Webb will request, as of the Order Date, Selected Brokers to submit
orders to purchase shares for which they have previously received indications of
interest from the customers. Selected Brokers will send confirmations of the
orders to such customers on the next business day after the Order Date. Selected
Brokers will debit the accounts of their customers on the date which will be
three business days from the Order Date (the "Settlement Date"). On the
Settlement Date, funds received by Selected Brokers will be remitted to the
Association. It is anticipated that the Conversion will be consummated on the
Settlement Date. However, if consummation is delayed after payment has been
received by the Association from Selected Brokers, funds will earn interest at
the passbook rate, currently an annual percentage yield of ____%, until the
completion of the offering. Funds will be returned promptly in the event the
Conversion is not consummated.

EFFECT OF EXTENSION OF COMMUNITY OFFERING

         If the Community Offering is conducted and extends beyond
______________, 1997, persons who have subscribed for Common Shares in the
Subscription Offering or in the Community Offering will receive a written notice
that until a date specified in the notice, they have the right to affirm,
increase, decrease or rescind their subscriptions for Common Shares. Persons who
do not affirmatively elect to continue their subscription or who elect to
rescind their subscriptions during any such extension will have all of their
funds promptly refunded with interest. Persons who elect to decrease their
subscriptions will have the appropriate portion of their funds promptly refunded
with interest.

USE OF STOCK ORDER FORMS

         Subscriptions for Common Shares in the Subscription Offering and in the
Community Offering may be made only by completing and submitting a Stock Order
Form. Any person who desires to subscribe for Common Shares in the Subscription
Offering must do so by delivering to the Association by mail or in person, prior
to noon Bridgeport, Ohio Time, on __________, 1997, a properly executed and
completed Stock Order Form, together with full payment of the subscription price
of $10 for each Common Share for which subscription is made. ANY STOCK ORDER
FORM WHICH IS NOT RECEIVED BY THE ASSOCIATION PRIOR TO NOON, BRIDGEPORT, OHIO
TIME, ON _________, 1997, OR FOR WHICH FULL PAYMENT HAS NOT BEEN RECEIVED BY THE
ASSOCIATION PRIOR TO SUCH TIME, WILL NOT BE ACCEPTED. PHOTOCOPIES, TELECOPIES OR
OTHER REPRODUCTIONS OF STOCK ORDER FORMS WILL NOT BE ACCEPTED. See "ADDITIONAL
INFORMATION." THE FAILURE TO DELIVER A PROPERLY EXECUTED ORIGINAL STOCK ORDER
FORM AND FULL PAYMENT IN A MANNER BY WHICH THEY ARE ACTUALLY RECEIVED BY THE
HOLDING COMPANY NO LATER THAN NOON, BRIDGEPORT, OHIO TIME ON THE SUBSCRIPTION
EXPIRATION DATE WILL PRECLUDE THE PURCHASE OF COMMON SHARES IN THE SUBSCRIPTION
OFFERING.

         AN EXECUTED STOCK ORDER FORM, ONCE RECEIVED BY THE HOLDING COMPANY, MAY
NOT BE MODIFIED, AMENDED OR RESCINDED WITHOUT THE CONSENT OF THE HOLDING
COMPANY, UNLESS (I) THE COMMUNITY OFFERING IS NOT COMPLETED BY ___________,
1997, OR (II) THE FINAL VALUATION OF THE ASSOCIATION, AS CONVERTED, IS LESS THAN
$5,737,500 OR MORE THAN $8,926,870. IF EITHER OF THOSE EVENTS OCCUR, PERSONS WHO
HAVE SUBSCRIBED FOR COMMON SHARES IN THE SUBSCRIPTION OFFERING OR ORDERED COMMON
SHARES IN THE COMMUNITY OFFERING WILL RECEIVE WRITTEN NOTICE THAT, UNTIL A DATE
SPECIFIED IN THE NOTICE, THEY HAVE A RIGHT TO AFFIRM, INCREASE, DECREASE OR
RESCIND THEIR SUBSCRIPTIONS OR ORDERS. ANY PERSON WHO DOES NOT AFFIRMATIVELY
ELECT TO CONTINUE HIS SUBSCRIPTION OR ELECTS TO RESCIND HIS SUBSCRIPTION DURING
ANY SUCH EXTENSION WILL HAVE ALL OF HIS FUNDS PROMPTLY REFUNDED WITH INTEREST.
ANY PERSON WHO ELECTS TO DECREASE HIS SUBSCRIPTION DURING ANY SUCH EXTENSION
WILL HAVE THE APPROPRIATE PORTION OF HIS FUNDS PROMPTLY REFUNDED WITH INTEREST.
IN ADDITION, IF THE MAXIMUM PURCHASE LIMITATION IS INCREASED TO MORE THAN 14,000
COMMON SHARES, PERSONS WHO HAVE SUBSCRIBED FOR 14,000 COMMON SHARES WILL BE
GIVEN THE OPPORTUNITY TO INCREASE THEIR SUBSCRIPTIONS.

PAYMENT FOR COMMON SHARES

         Payment of the subscription price for all Common Shares for which
subscription is made must accompany a completed Stock Order Form in order for
subscriptions or orders to be valid. Payment for Common Shares may be made (i)
in cash, if delivered in person; (ii) by check, bank draft, or money order made
payable to the Association; or (iii) by authorization of withdrawal from deposit
accounts in the Association (other than non-self-directed IRAs). The Association
cannot lend money or otherwise extend credit to any person to purchase Common
Shares.

         Payments made in cash or by check, bank draft, or money order will be
placed in a segregated savings account insured by the FDIC up to applicable
limits until the Conversion is completed or terminated. Interest will be paid by
the Association on such account at the then current passbook savings account
rate, which is currently __% with an annual 



                                      -66-
   95


percentage yield of ___%, from the date payment is received until the Conversion
is completed or terminated. Payments made by check will not be deemed to have
been received until such check has cleared for payment.

         Instructions for authorizing withdrawals from deposit accounts,
including certificates of deposit, are provided in the Stock Order Form. Once a
withdrawal has been authorized, none of the designated withdrawal amount may be
used by a subscriber for any purpose other than to purchase Common Shares,
unless the Conversion is terminated. All sums authorized for withdrawal will
continue to earn interest at the contract rate for such account or certificate
until the completion or termination of the Conversion. Interest penalties for
early withdrawal applicable to certificate accounts will be waived in the case
of withdrawals authorized for the purchase of Common Shares. If a partial
withdrawal from a certificate account results in a balance less than the
applicable minimum balance requirement, the certificate will be canceled and the
remaining balance will earn interest at the Association's passbook rate
subsequent to the withdrawal.

         In order to utilize funds in an IRA maintained at the Association, the
funds must be transferred to a self-directed IRA that permits the funds to be
invested in stock. There will be no early withdrawal or IRS penalties for such
transfer. The beneficial owner of the IRA must direct the trustee of the account
to use funds from such account to purchase Common Shares in connection with the
Conversion. THIS CANNOT BE DONE THROUGH THE MAIL. Persons who are interested in
utilizing IRAs at the Association to subscribe for Common Shares should contact
the Conversion Information Center at (614) 635-1632 or (614) 635-1633 for
instructions and assistance.

         Subscriptions will not be filled by the Association until subscriptions
have been received in the Offering for up to 573,750 Common Shares, the minimum
point of the Valuation Range. If the Conversion is terminated, all funds
delivered to the Association for the purchase of Common Shares will be returned
with interest, and all charges to deposit accounts will be rescinded. If
subscriptions are received for at least 573,750 Common Shares, subscribers and
other purchasers will be notified by mail, promptly upon completion of the sale
of the Common Shares, of the number of shares for which their subscriptions have
been accepted. The funds on deposit with the Association for the purchase of
Common Shares will be withdrawn and paid to the Holding Company in exchange for
the Common Shares. Certificates representing Common Shares will be delivered
promptly thereafter. The Common Shares will not be insured by the FDIC.

         If the ESOP subscribes for Common Shares in the Subscription Offering,
the ESOP will not be required to pay for the shares subscribed for at the time
it subscribes but may pay for such Common Shares upon consummation of the
Conversion.

SHARES TO BE PURCHASED BY MANAGEMENT PURSUANT TO SUBSCRIPTION RIGHTS

         The following table sets forth certain information regarding the
subscription rights intended to be exercised by the directors and executive
officers of the Association and the Holding Company and their Associates and
persons with whom they may be deemed to be Acting in Concert:



Name                                    Total shares (2)       Percent of total offering (1)  Aggregate purchase price (2)
- ----                                    ------------           -------------------------      ------------------------

                                                                                                  
John O. Costine                                2,000                       0.30%                       $  20,000
Anton M. Godez                                14,000                       2.07                          140,000
Jon W. Letzkus                                14,000                       2.07                          140,000
Manuel C. Thomas                              14,000                       2.07                          140,000
William E. Reline                              5,000                       0.74                           50,000
All directors and executive
   officers as a group (9 persons)            52,700                       7.81                         $527,000
- -----------------------------

<FN>
(1)      Assumes that 675,000 Common Shares, the mid-point of the Valuation
         Range, will be sold in connection with the Conversion at $10 per share
         and that a sufficient number of Common Shares will be available to
         satisfy the intended purchases by directors and executive officers. See
         "Pricing and Number of Common Shares to be Sold."

(2)      Includes intended purchases by Associates of directors and executive
         officers to the extent known.




                                      -67-
   96



         All purchases by executive officers and directors of the Association
are being made for investment purposes only and with no present intent to
resell.

PRICING AND NUMBER OF COMMON SHARES TO BE SOLD

         The aggregate offering price of the Common Shares will be based on the
pro forma market value of the shares as determined by an independent appraisal
of the Association. RP Financial, a firm which evaluates and appraises financial
institutions, was retained by the Association to prepare an appraisal of the
estimated pro forma market value of the Association as converted. RP Financial
will receive a fee of $12,500 for its appraisal and one update. Such amount does
not include out-of-pocket expenses of up to $1,250.

         RP Financial was selected by the Board of Directors of the Association
because RP Financial has extensive experience in the valuation of thrift
institutions, particularly in the mutual-to-stock conversion context. The Board
of Directors interviewed RP Financial's principal, reviewed the credentials of
RP Financial's appraisal personnel, and obtained references and recommendations
from other companies which have engaged RP Financial. RP Financial is certified
by the OTS as a mutual-to-stock conversion appraiser. The Association and RP
Financial have no relationships which would affect RP Financial's independence.

         The appraisal was prepared by RP Financial in reliance upon the
information contained herein. RP Financial also considered the following
factors, among others: the present and projected operating results and financial
condition of the Association and the economic and demographic conditions in the
Association's existing market area; the quality and depth of the Association's
management and personnel; certain historical financial and other information
relating to the Association; a comparative evaluation of the operating and
financial statistics of the Association with those of other thrift institutions;
the aggregate size of the Offering; the impact of the Conversion on the
Association's regulatory capital and earnings potential; the trading market for
stock of comparable thrift institutions and thrift holding companies; and
general conditions in the markets for such stocks.

         The Pro Forma Value of the Association, as converted, determined by RP
Financial, is $6,750,000 as of June 6, 1997. The Valuation Range established in
accordance with the Plan is $5,737,500 to $7,762,500, which, based upon a per
share offering price of $10, will result in the sale of between 573,750 and
776,250 Common Shares. The total number of Common Shares sold in the Conversion
will be based on the Valuation Range. Pro forma shareholders' equity per share
and pro forma earnings per share decrease moving from the low end to the high
end of the Valuation Range. See "PRO FORMA DATA."

         If, due to changing market conditions, the final valuation is less than
$5,737,500 or more than $8,926,870, subscribers will be given the right to
affirm, increase, decrease or rescind their subscriptions. Any person who does
not affirmatively elect to continue his subscription or elects to rescind his
subscription before the date specified in the notice will have all of his funds
promptly refunded with interest. Any person who elects to decrease his
subscription will have the appropriate portion of his funds promptly refunded
with interest.

         THE APPRAISAL BY RP FINANCIAL IS NOT INTENDED, AND MUST NOT BE
CONSTRUED, AS A RECOMMENDATION OF ANY KIND AS TO THE ADVISABILITY OF PURCHASING
COMMON SHARES OR VOTING TO APPROVE THE CONVERSION. IN PREPARING THE VALUATION,
RP FINANCIAL HAS RELIED UPON AND ASSUMED THE ACCURACY AND COMPLETENESS OF THE
AUDITED FINANCIAL STATEMENTS AND STATISTICAL INFORMATION PROVIDED BY THE
ASSOCIATION. RP FINANCIAL DID NOT INDEPENDENTLY VERIFY THE FINANCIAL STATEMENTS
AND OTHER INFORMATION PROVIDED BY THE ASSOCIATION, NOR DID RP FINANCIAL VALUE
INDEPENDENTLY THE ASSETS OR LIABILITIES OF THE ASSOCIATION OR THE HOLDING
COMPANY. THE VALUATION CONSIDERS THE ASSOCIATION ONLY AS A GOING CONCERN AND
SHOULD NOT BE CONSIDERED AS AN INDICATION OF THE LIQUIDATION VALUE OF THE
ASSOCIATION. MOREOVER, BECAUSE SUCH VALUATION IS NECESSARILY BASED UPON
ESTIMATES AND PROJECTIONS OF A NUMBER OF MATTERS, ALL OF WHICH ARE SUBJECT TO
CHANGE FROM TIME TO TIME, NO ASSURANCE CAN BE GIVEN THAT PERSONS PURCHASING
COMMON SHARES WILL THEREAFTER BE ABLE TO SELL SUCH SHARES AT THE CONVERSION
PURCHASE PRICE.

         A copy of the complete appraisal is on file and open for inspection at
the offices of the OTS, 1700 G Street, N.W., Washington, D.C. 20552; at the
Central Regional Office of the OTS, 200 West Madison Street, Suite 1300,
Chicago, Illinois 60606; at the offices of the Division, 77 S. High Street,
Columbus, Ohio 43215; and at the offices of the Association.



                                      -68-
   97



RESTRICTIONS ON REPURCHASE OF COMMON SHARES

         OTS regulations generally prohibit the Holding Company from
repurchasing any of its capital stock for three years following the date of
completion of the Conversion, except as part of an open-market stock repurchase
program during the second and third years following the Conversion involving no
more than 5% of the outstanding capital stock during a twelve-month period. The
OTS has recently indicated, however, that it would permit repurchases beginning
after six months following the completion of the Conversion and will, under
certain circumstances, permit repurchases of more than 5% during a twelve-month
period. In addition, after such a repurchase, the Association's regulatory
capital must equal or exceed all regulatory capital requirements. Before the
commencement of a repurchase program, the Holding Company must provide notice to
the OTS, and the OTS may disapprove the program if the OTS determines that it
would adversely affect the financial condition of the Association or if it
determines that there is no valid business purpose for such repurchase. Such
repurchase restrictions would not prohibit the ESOP or the RRP from purchasing
Common Shares during the first year following the Conversion.

         Ohio regulations prohibit the Holding Company from repurchasing shares
during the first year after the Conversion if the effect thereof would cause the
Association not to meet its capital requirements.

RESTRICTIONS ON TRANSFER OF COMMON SHARES BY DIRECTORS AND OFFICERS

         Common Shares purchased by directors and executive officers of the
Holding Company will be subject to the restriction that such shares may not be
sold for a period of one year following completion of the Conversion, except in
the event of the death of the shareholder. The certificates evidencing Common
Shares issued by the Holding Company to directors and executive officers will
bear a legend giving appropriate notice of the restriction imposed upon them. In
addition, the Holding Company will give appropriate instructions to the transfer
agent (if any) for the Holding Company's common shares in respect of the
applicable restriction on transfer of any restricted shares. Any shares issued
as a stock dividend, stock split or otherwise in respect of restricted shares
will be subject to the same restrictions.

         Subject to certain exceptions, for a period of three years following
the Conversion, no director or officer of the Holding Company or the
Association, or any of their Associates, may purchase any common shares of the
Holding Company without the prior written approval of the OTS, except through a
broker-dealer registered with the SEC. This restriction will not apply, however,
to negotiated transactions involving more than 1% of a class of outstanding
common shares of the Holding Company or shares acquired by any stock benefit
plan of the Holding Company or the Association.

         The Common Shares, like the stock of most public companies, are subject
to the registration requirements of the Act. Accordingly, the Common Shares may
be offered and sold only in compliance with such registration requirements or
pursuant to an applicable exemption from registration. Common Shares received in
the Conversion by persons who are not "affiliates" of the Holding Company may be
resold without registration. Common Shares received by affiliates of the Holding
Company will be subject to resale restrictions. An "affiliate" of the Holding
Company, for purposes of Rule 144, is a person who directly, or indirectly
through one or more intermediaries, controls, or is controlled by or is under
common control with, the Holding Company. Rule 144 generally requires that there
be publicly available certain information concerning the Holding Company and
that sales subject to Rule 144 be made in routine brokerage transactions or
through a market maker. If the conditions of Rule 144 are satisfied, each
affiliate (or group of persons acting in concert with one or more affiliates) is
generally entitled to sell in the public market, without registration, in any
three-month period, a number of shares which does not exceed the greater of (i)
1% of the number of outstanding shares of the Holding Company or (ii) if the
shares are admitted to trading on a national securities exchange or reported
through the automated quotation system of a registered securities association,
such as Nasdaq SmallCap, the average weekly reported volume of trading during
the four weeks preceding the sale.

RIGHTS OF REVIEW

         Any person aggrieved by a final action of the OTS which approves, with
or without conditions, or disapproves the Plan may obtain review of such action
by filing in the Court of Appeals of the United States for the circuit in which
the principal office or residence of such person is located or in the United
States Court of Appeals for the District of Columbia, a written petition praying
that the final action of the OTS be modified, terminated, or set aside. Such
petition must be filed within 30 days after the date of mailing of proxy
materials to the voting members of the Association or within 30 days after the
date of publication in the Federal Register of notice of approval of the Plan by
the OTS, whichever is later.



                                      -69-
   98



     RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY AND THE ASSOCIATION
                      AND RELATED ANTI-TAKEOVER PROVISIONS

GENERAL

         Federal law and regulations, Ohio law, the Articles of Incorporation
and Code of Regulations of the Holding Company, the Amended Articles of
Incorporation and Amended Constitution of the Association, and certain employee
benefit plans to be adopted by the Holding Company and the Association contain
certain provisions which may deter or prohibit a change of control of the
Holding Company and the Association. Such provisions are intended to encourage
any acquiror to negotiate the terms of an acquisition with the Board of
Directors of the Holding Company, thereby reducing the vulnerability of the
Holding Company to takeover attempts and certain other transactions which have
not been negotiated with and approved by the Board of Directors.

         Anti-takeover devices and provisions may, however, have the effect of
discouraging sudden and other hostile takeover attempts which are not approved
by the Board of Directors, even under circumstances in which shareholders may
deem such takeovers to be in their best interests or in which shareholders may
receive a substantial premium for their shares over then current market prices.
As a result, shareholders who might desire to participate in such a transaction
may not have an opportunity to participate by virtue of such devices and
provisions. Such provisions may also benefit management by discouraging changes
of control in which incumbent management would be removed from office. The
following is a summary of certain provisions of such laws, regulations and
documents.

FEDERAL LAW AND REGULATION

         FEDERAL DEPOSIT INSURANCE ACT. The Federal Deposit Insurance Act (the
"FDIA") provides that no person, acting directly or indirectly or in concert
with one or more persons, shall acquire control of any insured savings
association or holding company unless 60 days' prior written notice has been
given to the OTS, and the OTS has not issued a notice disapproving the proposed
acquisition. Control, for purposes of the FDIA, means the power, directly or
indirectly, to direct the management or policies of an insured institution or to
vote 25% or more of any class of securities of such institution. This provision
of the FDIA is implemented by the OTS in accordance with the Regulations for
Acquisition of Control of an Insured Institution, 12 C.F.R. Part 574 (the
"Control Regulations"). Control, for purposes of the Control Regulations, exists
in situations in which the acquiring party has direct or indirect voting control
of at least 25% of the institution's voting shares or controls in any manner the
election of a majority of the directors of such institution or the Director of
the OTS determines that such person exercises a controlling influence over the
management or policies of such institution. In addition, control is presumed to
exist, subject to rebuttal, if the acquiring party (which includes a group
"acting in concert") has voting control of at least 10% of the institution's
voting stock and any of eight control factors specified in the Control
Regulations exists. There are also rebuttable presumptions in the Control
Regulations concerning whether a group "acting in concert" exists, including
presumed action in concert among members of an "immediate family." The Control
Regulations apply to acquisitions of Common Shares in connection with the
Conversion and to acquisitions after the Conversion.

         CHANGE IN CONTROL OF CONVERTED ASSOCIATIONS. A regulation of the OTS
provides that, for a period of three years after the date of the completion of
the Conversion, no person shall, directly or indirectly, offer to acquire or
acquire beneficial ownership of more than 10% of any class of equity security of
the Holding Company or the Association without the prior written approval of the
OTS. In addition to the actual ownership of more than 10% of a class of equity
securities, a person shall be deemed to have acquired beneficial ownership of
more than 10% of the equity securities of the Holding Company or the Association
if the person holds any combination of stock and revocable and/or irrevocable
proxies of the Holding Company under circumstances that give rise to a
conclusive control determination or rebuttable control determination under the
Control Regulations. Such circumstances include (i) holding any combination of
voting shares and revocable and/or irrevocable proxies representing more than
25% of any class of voting stock of the Holding Company enabling the acquirer
(a) to elect one-third or more of the directors, (b) to cause the Holding
Company or the Association's shareholders to approve the acquisition or
corporate reorganization of the Holding Company, or (c) to exert a controlling
influence on a material aspect of the business operations of the Holding Company
or the Association, and (ii) acquiring any combination of voting shares and
irrevocable proxies representing more than 25% of any class of voting shares.

         Such three-year restriction does not apply (i) to any offer with a view
toward public resale made exclusively to the Holding Company or the Association
or any underwriter or selling group acting on behalf of the Holding Company or
the Association, (ii) unless made applicable by the OTS by prior written advice,
to any offer or announcement of an offer which, 


                                      -70-
   99



if consummated, would result in the acquisition by any person, together with all
other acquisitions by any such person of the same class of securities during the
preceding 12-month period, of not more than 1% of the class of securities, or
(iii) to any offer to acquire or the acquisition of beneficial ownership of more
than 10% of any class of equity security of the Holding Company or the
Association by a corporation whose ownership is or will be substantially the
same as the ownership of the Holding Company or the Association if made more
than one year following the date of the Conversion. The foregoing restriction
does not apply to the acquisition of the capital stock of the Holding Company or
the Association by one or more tax-qualified employee stock benefit plans,
provided that the plan or plans do not have the beneficial ownership in the
aggregate of more than 25% of any class of equity security of the Holding
Company or the Association.

         HOLDING COMPANY RESTRICTIONS. Federal law generally prohibits a savings
and loan holding company, without prior approval of the Director of the OTS,
from (i) acquiring control of any other savings association or savings and loan
holding company, (ii) acquiring substantially all of the assets of a savings
association or holding company thereof, or (iii) acquiring or retaining more
than 5% of the voting shares of a savings association or holding company thereof
which is not a subsidiary.

         Under certain circumstances, a savings and loan holding company is
permitted to acquire, with the approval of the Director of the OTS, up to 15% of
the previously unissued voting shares of an undercapitalized savings association
for cash without such savings association being deemed to be controlled by the
Holding Company. Except with the prior approval of the Director of the OTS, no
director or officer of the savings and loan holding company or person owning or
controlling by proxy or otherwise more than 25% of such company's voting shares
may acquire control of any savings institution, other than a subsidiary
institution or any other savings and loan holding company.

OHIO LAW

         MERGER MORATORIUM STATUTE. Ohio has a merger moratorium statute
regulating certain takeover bids affecting certain public corporations which
have significant ties to Ohio. The statute prohibits, with some exceptions, any
merger, combination or consolidation and any of certain other sales, leases,
distributions, dividends, exchanges, mortgages or transfers between such an Ohio
corporation and any person who has the right to exercise, alone or with others,
10% or more of the voting power of such corporation (an "Interested
Shareholder") for three years following the date on which such person first
becomes an Interested Shareholder. Such a business combination is permitted only
if, prior to the time such person first becomes an Interested Shareholder, the
Board of Directors of the issuing corporation has approved the purchase of
shares which resulted in such person first becoming an Interested Shareholder.

         After the initial three-year moratorium, such a business combination
may not occur unless (1) one of the exceptions referred to above applies, (2)
the holders of at least two-thirds of the voting shares, and of at least a
majority of the voting shares not beneficially owned by the Interested
Shareholder, approve the business combination at a meeting called for such
purpose, or (3) the business combination meets certain statutory criteria
designed to ensure that the issuing public corporation's remaining shareholders
receive fair consideration for their shares.

         An Ohio corporation, under certain circumstances, may "opt out" of the
statute by specifically providing in its articles of incorporation that the
statute does not apply to any business combination of such corporation. The
statute still prohibits for 12 months, however, any business combination that
would have been prohibited but for the adoption of such an opt-out amendment.
The statute also provides that it will continue to apply to any business
combination between a person who became an Interested Shareholder prior to the
adoption of such an amendment as if the amendment had not been adopted. The
Articles of Incorporation of the Holding Company do not opt out of the
protection afforded by Chapter 1704.

         CONTROL SHARE ACQUISITION STATUTE. Section 1701.831 of the Ohio Revised
Code (the "Control Share Acquisition Statute") requires that certain
acquisitions of voting securities which would result in the acquiring
shareholder owning 20%, 33-1/3% or 50% of the outstanding voting securities of
the Holding Company (a "Control Share Acquisition") must be approved in advance
by the holders of at least a majority of the outstanding voting shares
represented at a meeting at which a quorum is present and a majority of the
portion of the outstanding voting shares represented at such a meeting,
excluding the voting shares owned by the acquiring shareholder. The Control
Share Acquisition Statute was intended, in part, to protect shareholders of Ohio
corporations from coercive tender offers.

         TAKEOVER BID STATUTE. Ohio law also contains a statute regulating
takeover bids for any Ohio corporation. Such statute provides that no offeror
may make a takeover bid unless (i) at least 20 days prior thereto the offeror
announces publicly the terms of the proposed takeover bid and files with the
Ohio Division of Securities (the "Securities Division") and 


                                      -71-
   100



provides the target company with certain information in respect of the offeror,
his ownership of the company's shares and his plans for the company, and (ii)
within ten days following such filing either (a) no hearing is required by the
Securities Division, (b) a hearing is requested by the target company within
such time but the Securities Division finds no cause for hearing exists, or (c)
a hearing is ordered and upon such hearing the Securities Division adjudicates
that the offeror proposes to make full, fair and effective disclosure to
offerees of all information material to a decision to accept or reject the
offer.

         The takeover bid statute also states that no offeror shall make a
takeover bid if he owns 5% or more of the issued and outstanding equity
securities of any class of the target company, any of which were purchased
within one year before the proposed takeover bid, and the offeror, before making
any such purchase, failed to announce his intention to gain control of the
target company or otherwise failed to make full and fair disclosure of such
intention to the persons from whom he acquired such securities. The United
States District Court for the Southern District of Ohio has determined that the
Ohio takeover bid statute is preempted by federal regulation.

ARTICLES OF INCORPORATION OF THE HOLDING COMPANY

         ABILITY OF THE BOARD OF DIRECTORS TO ISSUE ADDITIONAL SHARES. The
Articles of Incorporation of the Holding Company permit the Board of Directors
of the Holding Company to issue additional common shares. The ability of the
Board of Directors to issue such additional shares may create impediments to
gaining, or otherwise discourage persons from attempting to gain, control of the
Holding Company.

         MATTERS REQUIRING ENLARGED SHAREHOLDER VOTE. Article Sixth of the
Articles of Incorporation of the Holding Company provides that, in the event the
Board of Directors recommends against the approval of any of the following
matters, the holders of at least 75% of the voting shares of the Holding Company
are required to approve any such matters:

                  (1)      A proposed amendment to the Articles of Incorporation
                           of the Holding Company;

                  (2)      A proposed Amendment to the Code of Regulations of
                           the Holding Company;

                  (3)      A proposal to change the number of directors by
                           action of the shareholders;

                  (4)      An agreement of merger or consolidation providing for
                           the proposed merger or consolidation of the Holding
                           Company with or into one or more other corporations;

                  (5)      A proposed combination or majority share acquisition
                           involving the issuance of shares of the Holding
                           Company and requiring shareholder approval;

                  (6)      A proposal to sell, exchange, transfer or otherwise
                           dispose of all, or substantially all, of the assets,
                           with or without the goodwill, of the Holding Company;
                           or

                  (7)      A proposed dissolution of the Holding Company.

         ELIMINATION OF CUMULATIVE VOTING. Section 1701.55 of the Ohio Revised
Code provides in substance and effect that shareholders of a for profit
corporation which is not a savings and loan association and which is
incorporated under Ohio law must initially be granted the right to cumulate
votes in the election of directors. The right to cumulate votes in the election
of directors will exist at a meeting of shareholders if notice in writing is
given by any shareholder to the President, a Vice President or the Secretary of
an Ohio corporation, not less than 48 hours before a meeting at which directors
are to be elected, that the shareholder desires that the voting for the election
of directors shall be cumulative and if an announcement of the giving of such
notice is made upon the convening of such meeting by the Chairman or Secretary
or by or on behalf of the shareholder giving such notice. If cumulative voting
is invoked, each shareholder would have a number of votes equal to the number of
directors to be elected, multiplied by the number of shares owned by him, and
would be entitled to distribute his votes among the candidates as he sees fit.

         Section 1701.69 of the Ohio Revised Code provides that an Ohio
corporation may eliminate cumulative voting in the election of directors after
the expiration of 90 days after the date of initial incorporation by filing with
the Ohio Secretary of State an amendment to the articles of incorporation
eliminating cumulative voting. The Articles of Incorporation of the Holding
Company will be amended prior to the consummation of the Conversion to eliminate
cumulative voting. The elimination of cumulative voting may make it more
difficult for shareholders to elect as directors persons whose election is not
supported by the Board of Directors of the Holding Company.



                                      -72-
   101



EMPLOYEE BENEFIT PLANS

         The Stock Option Plan, the ESOP and the RRP also may be deemed to have
certain anti-takeover effects. See "DESCRIPTION OF AUTHORIZED SHARES" and
"MANAGEMENT - Employee Stock Ownership Plan; - Stock Option Plan; and -
Recognition and Retention Plan and Trust."

                        DESCRIPTION OF AUTHORIZED SHARES

GENERAL

         The Articles of Incorporation of the Holding Company authorize the
issuance of 3,000,000 common shares, without par value. Upon receipt by the
Holding Company of the purchase price therefor and subsequent issuance thereof,
each Common Share issued in the Conversion will be fully paid and nonassessable.
Notwithstanding the foregoing, until payments are received by the Holding
Company from the ESOP in accordance with the terms of a loan agreement to be
entered into by and between the Holding Company and the ESOP, Common Shares
issued to the ESOP for which payment in money has not been received will not be
fully paid and non-assessable. The Common Shares will represent nonwithdrawable
capital and will not and cannot be insured by the FDIC. Each Common Share will
have the same relative rights and will be identical in all respects to every
other Common Share.

         The following is a summary description of the rights of the common
shares of the Holding Company, including the material express terms of such
shares as set forth in the Holding Company's Articles of Incorporation.

LIQUIDATION RIGHTS

         In the event of the complete liquidation or dissolution of the Holding
Company, the holders of the Common Shares will be entitled to receive all assets
of the Holding Company available for distribution, in cash or in kind, after
payment or provision for payment of (i) all debts and liabilities of the Holding
Company, (ii) any accrued dividend claims, and (iii) any interests in the
Liquidation Account payable as a result of a liquidation of the Association. See
"THE CONVERSION Liquidation Account."

VOTING RIGHTS

         The holders of the Common Shares will possess exclusive voting rights
in the Holding Company. Each holder of Common Shares will be entitled to one
vote for each share held of record on all matters submitted to a vote of holders
of common shares. See "RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY AND
THE ASSOCIATION - Articles of Incorporation of the Holding Company --
Elimination of Cumulative Voting."

DIVIDENDS

         The holders of the Common Shares will be entitled to the payment of
dividends when, as and if declared by the Board of Directors and paid out of
funds, if any, available under applicable laws and regulations for the payment
of dividends. The payment of dividends is subject to federal and state statutory
and regulatory restrictions. See "DIVIDEND POLICY," "REGULATION - Office of
Thrift Supervision -- Limitations on Capital Distributions" and "TAXATION -
Federal Taxation" for a description of restrictions on the payment of cash
dividends.

PREEMPTIVE RIGHTS

         After the consummation of the Conversion, no shareholder of the Holding
Company will have, as a matter of right, the preemptive right to purchase or
subscribe for shares of any class, now or hereafter authorized, or to purchase
or subscribe for securities or other obligations convertible into or
exchangeable for such shares or which by warrants or otherwise entitle the
holders thereof to subscribe for or purchase any such share.


                                      -73-
   102



RESTRICTIONS ON ALIENABILITY

         See "THE CONVERSION - Restrictions on Repurchase of Common Shares" for
a description of the limitations on the repurchase of stock by the Holding
Company; "THE CONVERSION - Restrictions on Transfer of Common Shares by
Directors and Officers" for a description of certain restrictions on the
transferability of Common Shares purchased by officers and directors; and
"RESTRICTIONS ON ACQUISITION OF THE HOLDING COMPANY AND THE ASSOCIATION AND
RELATED ANTI-TAKEOVER PROVISIONS" for information regarding regulatory
restrictions on acquiring Common Shares.

                            REGISTRATION REQUIREMENTS

         The Holding Company will register its common shares pursuant to Section
12(g) of the Exchange Act prior to or promptly upon the completion of the
Conversion and will not deregister such shares for a period of three years
following the completion of the Conversion. Upon such registration, the proxy
and tender offer rules, insider trading restrictions, annual and periodic
reporting and other requirements of the Exchange Act will apply to the Holding
Company.

                                  LEGAL MATTERS

         Certain legal matters pertaining to the Common Shares and the federal
and Ohio tax consequences of the Conversion are being passed upon for the
Holding Company and the Association by Vorys, Sater, Seymour and Pease,
Cincinnati, Ohio. Certain legal matters are being passed upon for Webb by its
counsel, Silver, Freedman & Taff, L.L.P., Washington, D.C.

                                     EXPERTS

         RP Financial has consented to the publication herein of the summary of
its letter to the Association setting forth its opinion as to the estimated pro
forma market value of the Association as converted and to the use of its name
and statements with respect to it appearing herein.

         The consolidated financial statements of the Association as of December
31, 1996, and for each of the three years in the period ended December 31, 1996,
have been included herein in reliance upon the report of S. R. Snodgrass, A.C.,
independent certified public accountants, appearing elsewhere herein, and upon
the authority of such firm as experts in auditing and accounting.

                             ADDITIONAL INFORMATION

         The Holding Company has filed with the SEC a Registration Statement on
Form S-1 (File No. 333-______) under the Act with respect to the Common Shares
offered hereby. This Prospectus does not contain all of the information set
forth in the Registration Statement, certain parts of which are omitted in
accordance with the rules and regulations of the SEC. Such information may be
inspected at the public reference facilities maintained by the SEC at 450 Fifth
Street, N.W., Washington, D.C. 20549, and copies may be obtained from the SEC at
prescribed rates.

         The Association has filed an Application for Conversion (the
"Application") with the OTS and the Division. This Prospectus omits certain
information contained in the Application. The Application may be inspected at
the offices of the OTS, 1700 G Street, N.W., Washington, D.C. 20552; at the
Central Regional Office of the OTS, 200 West Madison, Suite 1300, Chicago,
Illinois 60606; and at the offices of the Division, 77 S. High Street, Columbus,
Ohio 43215.



                                      -74-
   103


                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION

                                 AND SUBSIDIARY

                                 MARCH 31, 1997

                                                                        Page
                                                                       Number
                                                                       ------

Independent Auditor's Report                                              2

Financial Statements

      Consolidated Statements of Financial Condition                    3 - 4

      Consolidated Statements of Operations                               5

      Consolidated Statements of Changes in Equity                        6

      Consolidated Statements of Cash Flows                               7

Notes to the Consolidated Financial Statements                         8 - 25










   104








                          INDEPENDENT AUDITOR'S REPORT
                          ----------------------------

Board of Directors
Bridgeport Savings and Loan Association

We have audited the consolidated statements of financial condition of Bridgeport
Savings and Loan Association and subsidiary as of December 31, 1996 and 1995,
and the related consolidated statements of operations, retained earnings, and
cash flows for the three years ended December 31, 1996. These financial
statements are the responsibility of the association's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Bridgeport Savings
and Loan Association and subsidiary as of December 31, 1996 and 1995, and the
results of their operations and cash flows for the three years ended December
31, 1996, in conformity with generally accepted accounting principles.

S.R. Snodgrass, A.C.


Wheeling, West Virginia
January 7, 1997, except for Note 14
 which is March 26, 1997


                                      -2-
   105



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION



                                                                                            December 31,
                                                                  March 31,          ------------------------------
                          ASSETS                                     1997                1996               1995
                                                                 -----------         -----------         ----------
                                                                (Unaudited)

                                                                                                       
Cash and cash equivalents (including interest 
    bearing deposits of $2,085,393 at 3/31/97; 
    $1,985,410 at 12/31/96; and $625,487 at 12/31/95)            $  2,613,211         $2,435,662         $1,177,023

Interest bearing time deposits                                      1,200,000            800,000          1,000,000

Investment securities:
Available for sale (at market value)                                  344,800            339,300            317,700
Held to maturity (market value of $4,800,924 at 3/31/97;            4,736,455          4,781,206          5,377,567
    $4,873,596 at 12/31/96; and $5,517,935 at 12/31/95)

Loans receivable, net                                              25,016,835         24,892,321         25,972,213

Real estate acquired in settlement of loans, net of                    17,620                  -                  -
    allowances of $-0- at 3/31/97, 12/31/96 and 12/31/95

Office properties and equipment, at cost, less accumulated            462,045            471,672            514,602
    depreciation of $732,538 at 3/31/97; $722,911 at
    12/31/96; and $652,686 at 12/31/95

Accrued interest receivable, loans and investments (net of            120,755            134,340            151,812
    reserve for uncollected interest of $3,985 at 3/31/97;
    $1,802 at 12/31/96; and $1,019 at 12/31/95)

Prepaid federal income tax                                              7,619             45,825             14,585
Prepaid expenses and other assets                                      45,055             28,328             27,749
                                                                  -----------        -----------        -----------
      TOTAL ASSETS                                                $34,564,395        $33,928,654        $34,553,251
                                                                  ===========        ===========        ===========



    The accompanying notes are an integral part of the financial statements.



                                      -3-
   106


                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (CONTINUED)



                                                                                            December 31,
                                                              March 31,          ---------------------------------
                                                                1997                 1996                 1995
                                                            ------------         ------------         ------------
                                                           (Unaudited)

                                                                                                      
LIABILITIES AND RETAINED EARNINGS

NOW and Money Market withdrawal accounts                    $  4,238,092         $  4,268,930         $  5,624,033

Savings accounts                                              25,186,609           24,522,191           23,990,762
                                                             -----------          -----------          -----------

       Total deposits                                         29,424,701           28,791,121           29,614,795

Advances by borrowers for taxes and insurance                     81,210              154,245              148,735

Accrued interest payable on savings                                9,625                9,071               29,041

Deferred federal income taxes                                     63,005               55,508               43,813

Other liabilities                                                126,009              148,366              158,886
                                                             -----------          -----------          -----------

       Total liabilities                                      29,704,550           29,158,311           29,995,270

Commitments and contingencies (Note 9)

Retained earnings-substantially restricted                     4,859,845            4,770,343            4,557,981
                                                             -----------          -----------          -----------

       TOTAL LIABILITIES AND
         RETAINED EARNINGS                                   $34,564,395          $33,928,654          $34,553,251
                                                             ===========          ===========          ===========






    The accompanying notes are an integral part of the financial statements.



                                      -4-
   107



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                        Three Months Ended                        Year Ended December 31,
                                                             March 31,                                 December 31,
                                                    -------------------------         ----------------------------------------------
                                                       1997           1996               1996             1995              1994
                                                    ---------      ----------         ----------       ----------        -----------
                                                  (Unaudited)      (Unaudited)
                                                                                                                  
INTEREST AND DIVIDEND INCOME
   Loans - taxable                                   $489,363        $510,830         $2,000,015       $1,909,388         $1,663,222
   Mortgage-backed certificates - taxable              22,523          27,554            102,351          119,631            160,246
   Interest-bearing deposits and
     investment securities - taxable                   96,531          94,041            390,802          429,689            458,467
   Dividends on Federal Home Loan Bank                  5,598           5,268             21,746           19,785             15,649
     stock                                          ---------      ----------         ----------       ----------        -----------
       Total interest and dividend income             614,015         637,693          2,514,914        2,478,493          2,297,584
                                                    ---------       ---------         ----------      -----------        -----------

INTEREST EXPENSE
   Savings deposits                                   286,720         288,603          1,157,860        1,107,184            982,148
   Federal Home Loan Bank advances                        505               -                  -            1,172                  -
                                                    ---------      ----------         ----------       ----------        -----------
     Total interest expense                           287,225         288,603          1,157,860        1,108,356            982,148
                                                    ---------      ----------         ----------       ----------        -----------
     Net interest income                              326,790         349,090          1,357,054        1,370,137          1,315,436

PROVISION FOR LOSSES ON LOANS                               -               -                  -                -             16,669
                                                    ---------      ----------         ----------       ----------        -----------
   Net interest income after provision
   for loan losses                                    326,790         349,090          1,357,054        1,370,137          1,298,767
                                                    ---------      ----------         ----------       ----------        -----------

NONINTEREST INCOME
   Service charges                                      2,104           2,394             16,313           18,973             24,184
   Gains on sale of other real estate                       -               -                  -                -             32,105
   Other income and fees                                7,052          10,743             28,658           22,765             22,694
                                                    ---------      ----------         ----------       ----------        -----------
     Total noninterest income                           9,156          13,137             44,971           41,738             78,983
                                                    ---------      ----------         ----------       ----------        -----------

NONINTEREST EXPENSES
   General and administrative:
   Salaries and benefits                               90,818          87,476            349,554          351,608            326,553
   Occupancy expense                                   14,647          13,585             59,245           56,750             62,744
   Furniture and equipment expense                      8,964          13,070             65,632           54,729             51,660
   Machine rental and service bureau                   
     expense                                           12,464          15,834             55,489           49,211             48,151
   Stationery printing and office expenses             10,125           6,822             29,022           23,832             25,190
   Advertising and public relations                     7,719           4,733             32,204           37,686             35,940
   Franchise, payroll and other taxes                  23,811          24,973             91,559           90,991             89,364
   Federal insurance premium                            4,621          19,950            270,218           78,913             82,873
   Legal and accounting fees                            5,287           7,454             29,217           24,272             21,943
   Expenses for real estate acquired                        -               -                  -                -              7,482
   Other operating expenses                            22,285          23,507            101,180           97,212             96,265
                                                    ---------      ----------         ----------       ----------        -----------
     Total noninterest expense                        200,741         217,404          1,083,320          865,204            848,165
                                                    ---------      ----------         ----------       ----------        -----------

     Income before income taxes                       135,205         144,823            318,705          546,671            529,585

PROVISION FOR INCOME TAXES                             45,703          48,893            106,343          185,438            174,127
                                                    ---------      ----------         ----------       ----------        -----------

     Net income                                     $  89,502      $   95,930         $  212,362       $  361,233        $   355,458
                                                    =========      ==========         ==========       ==========        ===========


    The accompanying notes are an integral part of the financial statements.



                                      -5-
   108



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
                  CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY



                                                                                          
BALANCE, DECEMBER 31, 1993                                                            $3,841,290

    Net income for the year ended December 31, 1994                                      355,458
                                                                                      ----------

BALANCE, DECEMBER 31, 1994                                                             4,196,748

    Net income for the year ended December 31, 1995                                      361,233
                                                                                      ----------

BALANCE, DECEMBER 31, 1995                                                             4,557,981

    Net income for the year ended December 31, 1996                                      212,362
                                                                                      ----------

BALANCE, DECEMBER 31, 1996                                                             4,770,343

    Net income for the three months ended March 31, 1997 (unaudited)

                                                                                          89,502
                                                                                      ----------
BALANCE, MARCH 31, 1997 (UNAUDITED)                                                   $4,859,845
                                                                                      ==========







    The accompanying notes are an integral part of the financial statements.



                                      -6-
   109



             BRIDGEPORT SAVINGS AND LOAN ASSOCIATION AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                 Three Months Ended
                                                                      March 31,                       Year Ended December 31,
                                                               ----------------------         -------------------------------------
                                                                 1997           1996            1996         1995          1994
                                                               ---------      -------         --------     -------       ---------
                                                              (Unaudited)    (Unaudited)

                                                                                                                
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income                                                 $   89,502     $   95,930     $   212,362  $   361,233   $   355,458
   Adjustments:
     Depreciation                                                  9,627         15,559          70,225       57,139        52,750
     Gain on real estate owned                                         -              -               -            -       (32,105)
     Provision for loan losses                                         -              -               -            -        16,669
     Deferred federal income tax                                   7,497              -          11,695       (6,001)      (23,406)
     Accretion of investment security discounts                     (870)        (3,935)        (10,714)     (23,942)      (14,243)
     Federal Home Loan Bank stock dividend                        (5,500)        (5,200)        (21,600)     (19,600)      (15,400)
     Accrued interest receivable                                  13,585         17,678          17,472      (11,032)        6,714
     Prepaid expenses                                             21,479         (7,866)        (31,819)     (32,393)        6,024
     Accrued interest payable                                        554        (16,197)        (19,970)       6,117         9,386
     Accrued federal income taxes                                      -         34,307               -            -       (15,069)
     Other liabilities                                           (22,357)       (33,514)        (10,520)      82,146        (4,941)
                                                              ----------     ----------     -----------  -----------   -----------
       Net cash provided by operating activities                 113,517         96,762         217,131      413,667       341,837
                                                              ----------     ----------     -----------  -----------   -----------

CASH FLOWS FROM INVESTING ACTIVITIES
   Maturities of time deposits                                   100,000        500,000       1,600,000    2,300,000       500,000
   Purchases of time deposits                                   (500,000)      (300,000)     (1,400,000)    (700,000)     (800,000)
   Proceeds from maturities of U.S. Government and agencies
     obligations                                                       -              -         400,000            -       300,000
   Purchases of investment securities                                  -              -               -            -    (2,959,375)
   Proceeds from redemptions of mortgage-backed certificates      45,621         34,028         207,075      332,936       744,688
   Net change in loans                                          (142,134)       368,199       1,079,892   (3,189,330)   (1,272,035)
   Acquisition of office properties and equipment                      -        (10,979)        (27,295)     (14,999)      (42,268)
   Disposition of real estate owned                                    -             -              -               -      214,133
                                                              ----------     ----------     -----------  -----------   -----------
       Net cash provided by (used in) investing activities      (496,513)       591,248       1,859,672   (1,271,393)   (3,314,857)
                                                              ----------     ----------     -----------  -----------   -----------

CASH FLOWS FROM FINANCING ACTIVITIES
   Change in deposits, net                                       633,580        211,763        (823,674)     416,756    (1,960,377)
   Change in mortgage escrow funds, net                          (73,035)       (98,161)          5,510       (6,086)       18,851
                                                              ----------     ----------     -----------  -----------   -----------
       Net cash provided by (used in) financing activities       560,545        113,602        (818,164)     410,670    (1,941,526)
                                                              ----------     ----------     -----------  -----------   -----------

       Change in cash and cash equivalents                       177,549        801,612       1,258,639     (447,056)   (4,914,546)

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD                 2,435,662      1,177,023       1,177,023    1,624,079     6,538,625
                                                              ----------     ----------     -----------  -----------   -----------

CASH AND CASH EQUIVALENTS, END OF PERIOD                      $2,613,211     $1,978,635     $ 2,435,662  $ 1,177,023   $ 1,624,079
                                                              ==========     ==========     ===========  ===========   ===========



    The accompanying notes are an integral part of the financial statements.



                                      -7-
   110



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                   MARCH 31, 1997, DECEMBER 31, 1996 AND 1995


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    This summary of significant accounting policies is presented to assist the
    reader in understanding and evaluating the consolidated financial statements
    of Bridgeport Savings and Loan Association and Subsidiary. The accounting
    and reporting policies of the association conform to generally accepted
    accounting principles and to general practice within the savings and loan
    industry. The following is a description of the more significant of those
    policies.

    The consolidated statements of financial condition as of March 31, 1997, and
    the consolidated statements of operations, changes in equity, and cash flows
    for the three-month periods ended March 31, 1997 and 1996, are unaudited.
    However, in the opinion of management, these financial statements include
    all material adjustments necessary for the fair presentation of the
    association's financial position, consisting solely of normal and recurring
    adjustments.

    NATURE OF OPERATIONS - Bridgeport Savings and Loan Association provides
    banking services to customers through its Bridgeport and Shadyside offices.
    The association's subsidiary, Trailways Financial, Inc., conducted no
    operations for the periods ended March 31, 1997, December 31, 1996 and
    December 31, 1995.

    USE OF ESTIMATES - The financial statements have been prepared in conformity
    with generally accepted accounting principles and, as such, include amounts
    based on informed estimates and judgments of management with consideration
    given to materiality. Actual results could differ from those estimates.

    PRINCIPLES OF CONSOLIDATION - The consolidated financial statements include
    the accounts of the association and its wholly-owned subsidiary, Trailways
    Financial, Inc. All significant intercompany accounts and transactions have
    been eliminated in consolidation.

    RECLASSIFICATION - Certain amounts for the years ended December 31, 1996,
    1995, and 1994, have been reclassified to conform with the current period's
    presentation.

    OFFICE PROPERTIES AND EQUIPMENT - Land is carried at cost; buildings and
    equipment are stated at cost, less accumulated depreciation. Maintenance,
    repairs, and minor improvements are charged to operating expenses as
    incurred. Major improvements and betterments are capitalized.

    Depreciation is computed on the straight-line method for financial reporting
    purposes over the following estimated useful lives:

          Building and improvements                       10 - 50 years
          Furniture, fixtures and equipment                5 - 50 years
          Automobiles                                      5 years



                                      -8-
   111



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

    REAL ESTATE - Real estate acquired in the settlement of loans is carried at
    the lower of the recorded investment in the property or its fair value minus
    estimated costs of sale.

    LOAN FEES, DISCOUNTS, AND PREMIUMS - Bridgeport Savings and Loan Association
    accounts for loan fees in conformity with requirements of the Statement of
    Financial Accounting Standards No. 91. Accordingly, loan origination and
    commitment fees and certain direct loan origination costs are deferred, and
    the net amount amortized over the contractual lives of the related loans or
    commitments as an adjustment of the related loan's yield using the interest
    method.

    LOANS RECEIVABLE - Loans receivable are stated at their unpaid principal
    balance, net of the allowance for loan losses. Interest on loans is credited
    to income as earned and is accrued only if it is considered collectible. An
    allowance for uncollected interest on mortgage loans is provided for all
    accrued interest on loans which are delinquent 90 days or more, resulting in
    interest previously accrued on those loans being reversed from income, and
    thereafter, interest is recognized only to the extent of payments received.
    Loans are returned to accrual status when less than 90 days delinquent and
    when, in management's judgment, collection is probable.

    Effective January 1, 1995, the association adopted Statement of Financial
    Accounting Standards No. 114, "Accounting by Creditors for Impairment of a
    Loan" and Statement of Financial Accounting Standards No. 118, "Accounting
    by Creditors for Impairment of a Loan-Income Recognition and Disclosures"
    (FAS 114 and 118). Impaired loans as defined by FAS 114 and 118 exclude
    certain consumer loans and residential real estate loans. Loan impairment is
    measured based on the present value of expected cash flows discounted at the
    loan's effective interest rate or at the fair value of the collateral if the
    loan is collateral dependent. Since the adoption of FAS 114 and 118, the
    association had no loans which management has determined to be impaired.



                                      -9-
   112


                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

    ALLOWANCE FOR LOAN LOSSES - The allowance for loan losses is maintained at a
    level which, in management's judgment, is adequate to absorb credit losses
    inherent in the loan portfolio. The amount of the allowance is based on
    management's evaluation of the collectibility of the loan portfolio,
    including the nature of the portfolio, credit concentrations, trends in
    historical loss experience, specific impaired loans, and economic
    conditions. Allowances for impaired loans are generally determined based on
    collateral values or the present value of estimated cash flows. The
    allowance is increased by a provision for loan losses, which is charged to
    expense and reduced by charge-offs, net of recoveries. Changes in the
    allowance relating to impaired loans are charged or credited to the
    provision for loan losses. Because of uncertainties inherent in the
    estimation process, management's estimate of credit losses inherent in the
    loan portfolio and the related allowance may change in the near term.

    INVESTMENT SECURITIES - Effective January 1, 1994, the association adopted
    the provisions of Statement of Financial Accounting Standards (FAS) No. 115
    "Accounting for Certain Investments in Debt and Equity Securities." Under
    FAS No. 115, investment securities in the portfolio are classified as either
    available for sale or held to maturity. The association does not currently
    conduct short term purchase and sale transactions of investment securities
    which would be classified as trading securities.

    The initial determination of investments classified as available for sale
    was based principally on the association's asset/liability position and
    potential liquidity needs. These securities are available for sale at any
    time based upon management's assessment of changes in economic or financial
    market conditions, interest rate or prepayment risk, liquidity
    considerations, and other factors. Securities classified as available for
    sale are carried at market value.

    All remaining securities in the investment portfolio are classified as held
    to maturity. The association purchases these securities with the intent and
    the ability to hold until their maturity. Securities classified as held to
    maturity are carried at cost, adjusted for amortization of premiums and
    accretion of discounts.



                                      -10-
   113



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

    INCOME TAXES - In February 1992, the Financial Accounting Standards Board
    issued Statement of Financial Accounting Standards No. 109, "Accounting for
    Income Taxes." FAS No. 109 requires a change from the deferred method of
    accounting for income taxes of APB Opinion 11 to the asset and liability
    method of accounting for income taxes. Under the asset and liability method
    of FAS No. 109, deferred tax assets and liabilities are recognized for the
    future tax consequences attributable to differences between the financial
    statement carrying amounts of existing assets and liabilities and their
    respective tax bases. Deferred tax assets and liabilities are measured using
    enacted tax rates expected to apply to taxable income in the years in which
    those temporary differences are expected to be recovered or settled. Under
    FAS No. 109, the effect on deferred tax assets and liabilities of a change
    in tax rates is recognized in income in the period that includes the
    enactment date.

    RETIREMENT PLAN AND 401(K) THRIFT PLAN - The retirement plan is a
    noncontributory plan for all eligible employees and is funded through the
    Savings and Loan Retirement Fund. Contributions for past service are being
    amortized to expense over a ten-year period. Because the plan is a
    multi-employer plan, plan information for the Association is not
    determinable.

    The thrift plan is a contributory plan for all eligible employees. Employer
    contributions and related administrative fees are expensed in the year
    incurred.

NOTE 2 - INVESTMENTS

    The carrying amounts and fair values of the association's investment
    securities at March 31, 1997, and December 31, 1996 and 1995 are summarized
    as follows:



                                                                       March 31, 1997 (unaudited)
                                                      -----------------------------------------------------------
                                                                         Gross         Gross
                                                       Amortized       Unrealized    Unrealized          Fair
                                                          Cost           Gains         Losses            Value
                                                      -----------      ---------     ----------       -----------
                                                                                                 
Securities Available for Sale:
Federal Home Loan Bank stock (restricted)             $   329,800       $     -         $     -       $  329,800
Intrieve Incorporated                                      15,000             -               -           15,000
                                                       ----------       -------         -------       ----------
   Total available for sale                               344,800             -               -          344,800
                                                       ----------       -------         -------       ----------

Securities to be Held to Maturity:
U. S. Government and federal agencies                   3,797,677        21,619          27,096        3,792,200
Mortgage-backed securities                                938,778        69,946               -        1,008,724
                                                       ----------       -------         -------       ----------
   Total held to maturity                               4,736,455        91,565          27,096        4,800,924
                                                       ----------       -------         -------       ----------

   Total                                               $5,081,255       $91,565         $27,096       $5,145,724
                                                       ==========       =======         =======       ==========





                                      -11-
   114


                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 2 - INVESTMENTS (CONTINUED)



                                                                           December 31, 1996
                                                       --------------------------------------------------------
                                                                          Gross          Gross
                                                        Amortized      Unrealized     Unrealized        Fair
                                                           Cost           Gains         Losses          Value
                                                       ----------        --------       -------      ----------

                                                                                                
Securities Available for Sale:
Federal Home Loan Bank stock (restricted)              $  324,300        $      -       $     -      $  324,300
Intrieve Incorporated                                      15,000               -             -          15,000
                                                       ----------        --------       -------      ----------
   Total available for sale                               339,300               -             -         339,300
                                                       ----------        --------       -------      ----------

Securities to be Held to Maturity:
U. S. Government and federal agencies                   3,797,043          31,468        17,883       3,810,628
Mortgage-backed securities                                984,163          78,805             -       1,062,968
                                                       ----------        --------       -------      ----------
   Total held to maturity                               4,781,206         110,273        17,883       4,873,596
                                                       ----------        --------       -------      ----------

   Total                                               $5,120,506        $110,273       $17,883      $5,212,896
                                                       ==========        ========       =======      ==========





                                                                           December 31, 1995
                                                       --------------------------------------------------------
                                                                          Gross          Gross
                                                        Amortized      Unrealized     Unrealized        Fair
                                                           Cost           Gains         Losses          Value
                                                       ----------        --------       -------      ----------

                                                                                                  
Securities Available for Sale:
Federal Home Loan Bank stock (restricted)              $  302,700      $      -        $     -          $302,700
Intrieve Incorporated                                      15,000             -              -            15,000
                                                       ----------      --------        -------        ----------
   Total available for sale                               317,700             -              -           317,700
                                                       ----------      --------        -------        ----------

Securities to be Held to Maturity:
U. S. Government and federal agencies                   4,186,947        68,508         18,536         4,236,919
Mortgage-backed securities                              1,190,620        90,396              -         1,281,016
                                                       ----------      --------        -------        ----------
   Total held to maturity                               5,377,567       158,904         18,536         5,517,935
                                                       ----------      --------        -------        ----------

   Total                                               $5,695,267      $158,904        $18,536        $5,835,635
                                                       ==========      ========        =======        ==========




                                      -12-
   115


                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 2 - INVESTMENTS (CONTINUED)

    The book value and fair value of investment securities at March 31, 1997,
    and December 31, 1996 and 1995, by contractual maturity, are shown below.
    Expected maturities will differ from contractual maturities because
    borrowers may have the right to call or prepay obligations with or without
    call or prepayment penalties.



                                                                    March 31, 1997 (Unaudited)
                                                   -------------------------------------------------------------
                                                      Securities to be held                   Securities
                                                            to maturity                   available for sale
                                                   ---------------------------       ---------------------------
                                                   Amortized                         Amortized
                                                      Cost          Fair Value         Cost           Fair Value
                                                   ----------       ----------       ---------        ----------

                                                                                                
Due in one year or less                            $2,497,677       $2,494,140       $      -          $      -
Due from one year through five years                1,300,000        1,298,060              -                 -
Equity securities                                           -                -        344,800           344,800
Mortgage-backed securities                            938,778        1,008,724              -                -
                                                   ----------       ----------       --------          --------

   Total                                           $4,736,455       $4,800,924       $344,800          $344,800
                                                   ==========       ==========       ========          ========





                                                                         December 31, 1996
                                                 ---------------------------------------------------------------
                                                      Securities to be held                   Securities
                                                            to maturity                   available for sale
                                                 -----------------------------      ----------------------------
                                                 Amortized                          Amortized
                                                    Cost            Fair Value         Cost           Fair Value
                                                 ----------         ----------      ---------         ----------

                                                                                                
Due in one year or less                          $  500,000         $  498,905      $      -           $      -
Due from one year through five years              3,297,043          3,311,723             -                  -
Equity securities                                         -                  -       339,300            339,300
Mortgage-backed securities                          984,163          1,062,968             -                  -
                                                 ----------         ----------      --------           --------

Total                                            $4,781,206         $4,873,596      $339,300           $399,300
                                                 ==========         ==========      ========           ========





                                                                       December 31, 1996
                                                 ---------------------------------------------------------------
                                                      Securities to be held                   Securities
                                                            to maturity                   available for sale
                                                 -----------------------------      ----------------------------
                                                 Amortized                          Amortized
                                                    Cost            Fair Value         Cost           Fair Value
                                                 ----------         ----------      ---------         ----------

                                                                                                
Due in one year or less                          $  399,437         $  404,500      $      -           $      -
Due from one year through five years              3,787,510          3,832,419             -                  -
Equity securities                                         -                 -        317,700            317,700
Mortgage-backed securities                        1,190,620          1,281,016             -                  -
                                                 ----------         ----------      --------           --------

Total                                            $4,781,206         $5,517,935      $317,700           $317,700
                                                 ==========         ==========      ========           ========





                                      -13-
   116



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 3 - LOANS RECEIVABLE

    Loans receivable consisted of the following:



                                                             December 31,
                                        March 31,     --------------------------
                                           1997          1996           1995
                                       -----------    ----------     -----------
                                       (Unaudited)

                                                                    
      Mortgage loans:
           Construction                $   123,700    $   123,700    $   469,000
           1-4 family                   20,690,739     20,605,236     21,086,654
           Multi-family                     48,192         51,162        555,925
           Commercial                      417,503        459,924      1,064,142
           Land                             78,926         86,225          4,756
                                       -----------    -----------    -----------
                                        21,359,060     21,326,247     23,180,477
                                       -----------    -----------    -----------

      Consumer Loans:
          Share loans                      310,298        264,620        243,833
          Other consumer loans           3,374,741      3,441,738      2,953,265
                                       -----------    -----------    -----------
                                         3,785,039      3,706,358      3,197,098
                                       -----------    -----------    -----------

      Commercial loans:                    100,620        105,264        132,187
                                       -----------    -----------    -----------

          Total                         25,244,719     25,137,869     26,509,762
                                       -----------    -----------    -----------

      Less:
          Loans in process                  35,556         50,649        327,704
          Allowance for loan losses        143,000        143,000        143,000
          Deferred loan fees                49,328         51,899         66,845
                                       -----------    -----------    -----------
                                           227,884        245,548        537,549
                                       -----------    -----------    -----------

      Loans receivable, net            $25,016,835    $24,892,321    $25,972,213
                                       ===========    ===========    ===========



    The weighted average interest rate of the association's loans was 7.79% at
    March 31, 1997, 7.77% at December 31, 1996, and 7.80% at December 31, 1995.

    Activity in the allowance for loan losses is summarized as follows:



                                   Three Months Ended                  Year Ended
                                        March 31,                     December 31,
                                -----------------------    -----------------------------------
                                   1997          1996         1997         1995         1994
                                ---------     ---------    ---------    ---------    ---------
                                      (Unaudited)

                                                                            
Balance, beginning of period    $ 143,000     $ 143,000    $ 143,000    $ 143,000    $ 145,000
Provision charged to income             -             -            -            -       16,030
Charge-offs                             -             -            -            -      (18,030)
                                ---------     ---------    ---------    ---------    ---------
     Balance, end of period     $ 143,000     $ 143,000    $ 143,000    $ 143,000    $ 143,000
                                =========     =========    =========    =========    =========





                                      -14-
   117



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 4 - OFFICE PROPERTIES AND EQUIPMENT

    Office properties and equipment are summarized as follows:



                                                                                          December 31,
                                                          March 31,              ------------------------------
                                                            1997                    1996               1995
                                                         -----------             ----------         -----------
                                                         (Unaudited)

                                                                                                  
Land                                                      $  137,638              $  137,63         $  137,638
Office buildings and improvements                            603,462                603,462            603,462
Furniture, fixtures and equipment                            437,920                437,920            437,920
Automobile                                                    15,563                 15,563             15,563
                                                          ----------             ----------         ----------
     Total                                                 1,194,583              1,194,583          1,167,288
Less accumulated depreciation                                732,538                722,911            652,686
                                                          ----------             ----------         ----------

     Net office properties and equipment                  $  462,045             $  471,672         $  514,602
                                                          ==========             ==========         ==========


    Depreciation charged to operations was $9,627 and $15,559 for the three
    months ended March 31, 1997 and 1996, respectively, and $70,225, $57,139,
    and $52,750 for the years ended December 31, 1996, 1995, and 1994.


NOTE 5 - DEPOSIT ANALYSIS

    The association's deposits by type are summarized as follows:



                                                                             December 31,
                                     March 31,           ----------------------------------------------------
                                       1997                         1996                        1995
                            -------------------------    --------------------------  ------------------------
                               Amount         Percent       Amount          Percent     Amount        Percent
                            -----------       -------    -----------        -------  -----------       ------
                                    (Unaudited)

                                                                                         
NOW and Super NOW 
  accounts                   $1,152,292         3.92%       $979,111          3.40%   $1,057,241         3.60%
Money Market                  3,085,800        10.49       3,289,819         11.40     4,566,792        15.40
Regular Savings              10,066,363        34.20       9,922,705         34.50     9,565,207        32.30
Certificates of Deposit      15,120,246        51.39      14,599,486         50.70    14,425,555        48.70
                            -----------       ------     -----------        ------   -----------       ------

         Total              $29,424,701       100.00%    $28,791,121        100.00%  $29,614,795       100.00%
                            ===========       ======     ===========        ======   ===========       ======


    Scheduled maturities of certificates of deposit are as follows:



                                                                                       December 31,
                                                       March 31,           ---------------------------------
                                                         1997                  1996                  1995
                                                     ------------          -----------           -----------
                                                      (Unaudited)

                                                                                                
             Within three months                     $  3,389,637          $ 3,211,395           $ 3,703,319
             Three to six months                        3,403,546            2,979,206             2,969,854
             Six to twelve months                       4,771,507            4,327,338             3,287,769
             One to two years                           2,603,000            2,524,351             3,207,795
             Two to three years                           374,962              914,494               670,123
             Three to four years                          304,478              260,688               586,695
             Four to six years                            273,116              382,014                     -
                                                      -----------          -----------           -----------

                    Total                             $14,120,246          $14,599,486           $14,425,555
                                                      ===========          ===========           ===========




                                      -15-
   118



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 5 - DEPOSIT ANALYSIS (CONTINUED)

    The aggregate amount of certificates of deposit with a minimum denomination
    of $100,000 was $5,087,497 at March 31, 1997, $3,921,617 at December 31,
    1996, and $3,882,753 at December 31, 1995. Deposits in excess of $100,000
    are not federally insured.

    Interest expense by deposit category is as follows:



                                                      March 31,                           December 31,
                                              ----------------------       ---------------------------------------
                                                1997          1996            1996            1995           1994
                                              --------      --------       ----------      ----------     --------
                                                   (Unaudited)

                                                                                                
NOW and Super NOW Accounts                    $  4,830      $  4,402       $   17,552      $   17,970     $ 17,301
Money Market                                    21,595        31,175          108,629         157,789      208,373
Regular Savings                                 73,890        71,711          296,929         291,351      319,839
Certificates of Deposit                        186,405       181,315          734,750         640,074      436,635
                                              --------      --------       ----------      ----------     --------

      Total                                   $286,720      $288,603       $1,157,860      $1,107,184     $982,148
                                              ========      ========       ==========      ==========     ========



NOTE 6 - REGULATORY MATTERS

    The association is subject to various regulatory capital requirements
    administered by its primary federal regulator, the Office of Thrift
    Supervision. Failure to meet the minimum regulatory capital requirements can
    initiate certain mandatory, and possible additional discretionary actions by
    regulators, that if undertaken, could have a direct material affect on the
    association's financial statements. Under the regulatory capital adequacy
    guidelines and the regulatory framework for prompt corrective action, the
    association must meet specific capital guidelines involving quantitative
    measures of the association's assets, liabilities, and certain
    off-balance-sheet items as calculated under regulatory accounting practices.
    The association's capital amounts and classification under the prompt
    corrective action guidelines are also subject to qualitative judgment by the
    regulators about components, risk weighting, and other factors.

    Quantitative measures established by regulation to ensure capital adequacy
    require the association to maintain minimum amounts and ratios of tangible
    capital, tangible equity, core capital (Tier 1), leverage capital, and
    risk-based capital.

    As of March 31, 1997, the most recent notification from the OTS categorized
    the association as "well capitalized" under the regulatory framework for
    prompt corrective action. To be categorized as "well capitalized" the
    association must maintain minimum total risk-based, core (Tier 1), leverage,
    and tangible ratios set forth in the table below. There are no conditions or
    events since that notification that management believes have changed the
    institution's category.



                                      -16-
   119



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 6 - REGULATORY MATTERS (CONTINUED)

    The association's actual capital amounts and ratios are also presented in
    the table. Risk-based capital includes tangible capital plus $135,000 of the
    Association's allowance for loan losses.



                                                                                                To Be Well
                                                                                            Capitalized Under
                                                                       For Capital          Prompt Corrective
                                                 Actual             Adequacy Purposes        Action Provisions
                                            -----------------      ------------------       ------------------
                                            Amount      Ratio      Amount       Ratio       Amount       Ratio
                                            ------      -----      ------       -----       ------       -----
                                             (In thousands)          (In thousands)           (In thousands)

                                                                                          
As of March 31,1997 (unaudited):

     Total risk-based capital                $4,995     29.77%      $1,342       8.0%        $1,678       10.0%
     (To risk weighted assets)
     Core (Tier 1) capital                    4,860     28.97          671       4.0          1,007        6.0
     (To total assets)
     Core (Tier 1) capital                    4,860     14.07        1,037       3.0          1,728        5.0
     (To total assets)
     Tangible capital                         4,860     14.07          518       1.5      Not Defined
     (To total assets)


NOTE 7 - FEDERAL INCOME TAX

    The association and subsidiary file a consolidated federal income tax
    return. The association was permitted until 1996 a special bad debts
    deduction limited generally in the current year to 8 percent of otherwise
    taxable income and subject to certain limitations based on aggregate loans
    and savings account balances at the end of the year. In 1996, the bad debt
    reserve method for thrifts was repealed and in the future bad debts for
    federal income taxes will be determined based primarily on the experience
    method. If the amounts that qualify as deductions for federal income tax
    purposes are later used for purposes other than for bad debt losses, they
    will be subject to federal income tax at the then corporate rate. Retained
    income at March 31, 1997, December 31, 1996 and 1995, included approximately
    $832,500 for which federal income tax has not been provided.

    The provisions for Federal income taxes consist of:



                                    Three Month Ended                             Year Ended
                                         March 31,                               December 31,
                                -------------------------         ------------------------------------------
                                  1997             1996             1996             1995             1994
                                -------           -------         --------         --------         --------
                                       (Unaudited)

                                                                                          
Current                         $38,206           $47,055          $94,648         $191,439         $197,533
Deferred                          7,497             1,768           11,695           (6,001)         (23,406)
                                -------           -------         --------         --------         --------

     Total                      $45,703           $48,823         $106,343         $185,438         $174,127
                                =======           =======         ========         ========         ========




                                      -17-
   120



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 7 - FEDERAL INCOME TAX (CONTINUED)

    The following temporary differences gave rise to the deferred tax liability:



                                                                                             December 31,
                                                                    March 31,          -----------------------
                                                                      1997              1996            1995
                                                                     -------           -------         -------
                                                                  (Unaudited)

                                                                                                  
        Income  and  expense   recognized   in  the  financial
        statements  on the  accrual  basis,  but  on the  cash
        basis for tax purposes                                       $10,729            $4,956        $ (5,071)
        Depreciation                                                   1,520             1,520           7,020
        FHLB stock dividend (include. redemptions)                    84,230            82,360          68,509
        Difference in bad debt deduction                             (27,477)          (26,375)        (21,914)
        Others                                                        (5,997)           (6,963)         (4,731)
                                                                     -------           -------         -------

        Total                                                        $63,005           $55,508         $43,813
                                                                     =======           =======         =======


    A reconciliation between the amount of reported income tax expense and the
    amount computed by applying the Federal income tax rate to income before
    income taxes is as follows:



                                               Three Months Ended                      Year Ended
                                                   March 31,                          December 31,
                                             ---------------------        -----------------------------------
                                               1997         1996            1996          1995         1994
                                             -------       -------        --------      --------     --------
                                                   (Unaudited)

                                                                                            
        Tax at statutory rate (34%)          $45,970       $49,240        $108,360      $185,868      $180,059
        Increase   (decrease)   in  taxes
          resulting from:
        Bad debt deduction                         -             -               -             -         5,667
        Sales of other real estate                 -             -               -             -         1,696
        Nontaxable income                       (267)         (347)         (2,017)         (430)      (13,295)
        Total                                $45,703       $48,893        $106,343      $185,438      $174,127
                                             =======       =======        ========      ========      ========

        Effective rate                          33.8%         33.8%           33.4%         33.9%         32.9%


NOTE 8 - RETIREMENT PLAN AND 401(K) THRIFT PLAN

    The association has a noncontributory retirement plan for all eligible
    employees. The contribution for past service cost paid is being amortized to
    expense over a ten-year period. The pension expense for the years ended
    December 31, 1996 and 1995 was $10,899 and $21,561, respectively. Pension
    expense for the three months ended March 31, 1997 and 1996, amounted to
    $3,418 and $-0-, respectively.


                                      -18-
   121



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 8 - RETIREMENT PLAN AND 401(K) THRIFT PLAN (CONTINUED)

    The association adopted a resolution to participate in the Financial
    Institutions Thrift Plan, which qualifies under Section 401(k) of the
    Internal Revenue Code. The commencement date of the plan was January 1,
    1987. The plan is for all eligible employees and allows the association to
    match employee contributions to a maximum of 6% of their compensation. The
    employer's matching funds are based upon the following schedule: 50% of the
    members' contributions during their second and third years of employment,
    75% during the fourth and fifth years of employment, and 100% upon
    completion of their fifth year of service. The association suspended
    matching contributions effective April, 1995. The association's plan
    expenses for the years ended December 31, 1996 and 1995, amounted to $940
    and $3,542, respectively. Plan expenses for the three months ended March 31,
    1997 and 1996, amounted to $360 and $235, respectively. Plan expense amounts
    include any employer's matching contributions.

NOTE 9 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

    Bridgeport Savings and Loan Association is a party to financial instruments
    with off-balance-sheet risk in the normal course of business to meet the
    financing needs of its customers. These instruments involve, to varying
    degrees, elements of credit risk in excess of the amount recognized in the
    statement of financial condition. The contract amounts of these instruments
    reflect the extent of involvement the institution has in particular classes
    of financial instruments. The institution uses the same credit policies in
    making commitments and conditional obligations as it does for
    on-balance-sheet instruments.

    The following represents financial instruments whose contract amounts
    represent credit risk:



                                                                                            December 31,
                                                                      March 31,        -----------------------
                                                                        1997             1996           1995
                                                                     ----------        --------        -------
                                                                     (Unaudited)

                                                                                                   
            Loans in process                                           $35,556          $50,649        $326,704
            Commitments to originate loans                             142,000                -               -





                                      -19-
   122



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 9 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK
              (CONTINUED)

    Commitments to extend credit are agreements to lend to a customer as long as
    there is no violation of any condition established in the contract.
    Commitments generally have fixed expiration dates or other termination
    clauses and may require payment of a fee. The institution evaluates each
    customer's credit worthiness on a case-by-case basis. The amount of
    collateral obtained, if deemed necessary by the institution upon extension
    of credit, is based on management's credit evaluation of the counterparty.
    Collateral held consists primarily of single-family residences. Commitments
    to originate loans at March 31, 1997, consisted of fixed-rate mortgage loans
    of $122,000 at 8.125% and $20,000 at 7.50%.

    Concentration of Credit Risk
    ----------------------------

    The mortgage-backed securities held by Bridgeport Savings and Loan
    Association consist of FHLMC and GNMA pass-through securities which are
    directly or inherently backed by the full faith and credit of the United
    States Government.

    Bridgeport Savings and Loan Association's real estate loans and loan
    commitments are primarily for properties located throughout Eastern Ohio and
    Northern West Virginia. Repayment of these loans is in part dependent upon
    the economic conditions in this region. Bridgeport Savings and Loan
    Association evaluates each customer's creditworthiness on a case-by-case
    basis. Bridgeport Savings and Loan Association requires collateral on all
    real estate exposure which consists primarily of residential properties.

    The association also has concentration of credit risk exposure in cash. The
    association places its cash with high credit quality financial institutions.
    At times, such investments may be in excess of the FDIC insurance limit. The
    association had total deposits with financial institutions of $279,894,
    $279,117, and $145,039 in excess of FDIC limits as of March 31, 1997, and
    December 31, 1996 and 1995, respectively.

NOTE 10 - RELATED PARTY TRANSACTIONS

    Directors and officers of the association and its wholly-owned subsidiary
    were customers of, and had other transactions with the association in the
    ordinary course of business during the years ended December 31, 1996 and
    1995, and for the three months ended March 31, 1997.



                                      -20-
   123



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 10 - RELATED PARTY TRANSACTIONS (CONTINUED)

    Loans and commitments included in such transactions were made with
    substantially the same terms and collateral as those prevailing at the time
    for comparable transactions with other persons. Loans to directors and
    officers did not involve more than the normal risk of collectibility, or
    present other unfavorable features. The loans to directors and officers at
    March 31, 1997, December 31, 1996 and 1995, were not material in the
    aggregate amount.

NOTE 11 - CASH FLOWS INFORMATION

    Cash equivalents include amounts due from banks and Federal Home Loan Bank
    overnight accounts and term deposits with original maturities of ninety days
    or less.

    In addition, the institution made federal income tax payments of $141,000
    during the year 1996 and $200,000 during the year 1995; no amount was paid
    for the period ending March 31, 1997. The institution paid $1,177,830 in
    interest expense during 1996 and $1,102,239 during 1995; $286,671 was paid
    for the period ending March 31, 1997.

    For the period ending March 31, 1997, loans in the amounts of $17,620 were
    transferred from loans receivable to real estate acquired in settlement of
    loans.

NOTE 12 - DEPOSIT INSURANCE

    Saving Association Insurance Fund member institutions were assessed a
    one-time deposit insurance premium to recapitalize the Fund. The assessment
    totaled approximately $190,300 and was recorded in the year ended December
    31, 1996. The premium was based on deposits as of March 31, 1995.



                                      -21-
   124



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 13 - FAIR VALUE OF FINANCIAL INSTRUMENTS

    Statement of Financial Accounting Standards No. 107, "Disclosures about Fair
    Value of Financial Instruments", requires disclosure of fair value
    information about financial instruments, whether or not recognized in the
    balance sheet. In cases where quoted market prices are not available, fair
    values are based on estimates using present value or other valuation
    techniques. Those techniques are significantly affected by the assumptions
    used, including the discount rate and estimates of future cash flows. In
    that regard, the derived fair value estimates cannot be substantiated by
    comparison to independent markets and, in many cases, could not be realized
    in immediate settlements of the instruments. Statement 107 excludes certain
    financial instruments and all nonfinancial instruments from its disclosure
    requirements. In addition, the value of long-term relationships with
    depositors and other customers are not reflected. The value of these items
    is significant. Accordingly, the aggregate fair value amounts presented do
    not represent the underlying value of the corporation.

    The following methods and assumptions were used in estimating fair value of
    financial instruments as disclosed herein:

    CASH AND CASH EQUIVALENTS: For those short-term instruments, the carrying
    amount is a reasonable estimate of fair value.

    TIME DEPOSITS: For those short-term instruments, the carrying amount is a
    reasonable estimate of fair value.

    INVESTMENT SECURITIES AND SECURITIES HELD FOR SALE: For debt securities and
    marketable equity securities held for investment purposes and for sale, fair
    values are based on quoted market prices or dealer quotes. If a quoted
    market price is not available, fair value is estimated using quoted market
    prices for similar securities.

    LOANS: For certain homogeneous categories of loans, such as some residential
    mortgages, fair value is estimated using the quoted market prices for
    securities backed by similar loans. The fair value of other types of loans
    is estimated by discounting the future cash flows using the current rates at
    which similar loans would be made to borrowers with similar credit ratings
    and for the same remaining maturities.

    DEPOSIT LIABILITIES: The fair value of demand deposits, savings accounts,
    and certain money market deposits is the amount payable on demand at the
    reporting date. The fair value of fixed-maturity certificates of deposit is
    estimated using the rates currently offered for deposits of similar
    remaining maturities.


                                      -22-
   125



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 13 - FAIR VALUE OF FINANCIAL INSTRUMENTS (CONTINUED)

    The estimated fair values of the corporation's financial instruments are as
    follows:



                                                                                  March 31, 1997
                                                                       -------------------------------------
                                                                         Carrying                 Estimated
                                                                          Amount                  Fair Value
                                                                       -----------               -----------

                                                                                  (Unaudited)

                                                                                                   
                 Financial Assets:
                     Cash and cash equivalents                         $ 2,613,211               $ 2,613,211
                     Interest bearing time deposits                      1,200,000                 1,200,000
                     Securities available for sale                         344,800                   344,800
                     Securities held to maturity                         4,736,000                 4,800,924
                     Loans, net                                         25,017,000                24,441,442

                 Financial Liabilities:
                     Deposits                                           29,425,000                29,506,781

                                                                                  December 31, 1996
                                                                       -------------------------------------
                                                                         Carrying                 Estimated
                                                                          Amount                  Fair Value
                                                                       -----------               -----------
                 Financial Assets:
                     Cash and cash equivalents                         $ 2,435,662               $ 2,435,662
                     Interest bearing time deposits                        800,000                   800,000
                     Securities available for sale                         339,000                   339,000
                     Securities held to maturity                         4,781,000                 4,874,000
                     Loans, net                                         24,892,000                24,442,543

                 Financial Liabilities:
                     Deposits                                           28,791,000                28,880,000

                                                                                  December 31, 1995
                                                                       --------------------------------------
                                                                         Carrying                  Estimated
                                                                          Amount                  Fair Value
                                                                       -----------               ------------
                 Financial Assets:
                     Cash and cash equivalents                         $ 1,177,023               $ 1,177,023
                     Interest bearing time deposits                      1,000,000                 1,000,000
                     Securities available for sale                         318,000                   318,000
                     Securities held to maturity                         5,378,000                 5,518,000
                     Loans, net                                         25,972,000                25,048,000

                 Financial Liabilities:
                     Deposits                                           29,615,000                29,662,000




                                      -23-
   126



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 14 - CONVERSION AND REORGANIZATION

    On March 24, 1997, the Board of Directors of the association, subject to
    regulatory approval, adopted the Plan of Conversion pursuant to which the
    association proposed to convert from a mutual savings and loan association
    incorporated under Ohio law to a permanent capital stock savings and loan
    association incorporated under Ohio law and concurrently form a Holding
    Company. The conversion is expected to be accomplished through amendment of
    the association's charter and the sale of the holding company's common stock
    in an amount equal to the pro forma market value of the association after
    giving effect of the conversion. A subscription offering of the sale of the
    common stock will be offered initially to the association's depositors and
    Tax-Qualified Employee Stock Benefit Plans. Any shares of the common stock
    not sold in the subscription offering will be offered for sale to the
    general public in the association's market area.

    Conversion costs will be deferred and deducted from the proceeds of the
    shares sold in the conversion. At March 31, 1997, the association had not
    incurred any conversion costs. In the event that the conversion is not
    completed, any deferred conversion costs will be charged to operations.

    In accordance with regulations, at the time that the association converts
    from a mutual savings association to a stock savings institution, a portion
    of retained earnings will be restricted by establishing a liquidation
    account. The liquidation account will be maintained for the benefit of
    eligible account holders who continue to maintain their accounts at the
    association after the conversion. The liquidation account will be reduced
    annually to the extent that eligible account holders have reduced their
    qualifying deposits. Subsequent increases will not restore an eligible
    account holder's interest in the liquidation account. In the event of a
    complete liquidation of the association, each account holder will be
    entitled to receive a distribution from the liquidation account in an amount
    proportionate to the current adjusted qualifying balances of accounts then
    held. The association may not pay dividends if those dividends would reduce
    equity capital below required liquidation account amount.



                                      -24-
   127



                     BRIDGEPORT SAVINGS AND LOAN ASSOCIATION
                                 AND SUBSIDIARY
           NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

NOTE 15 - CONSOLIDATED SUBSIDIARY

    The following condensed statements summarize the financial position and
    operating results of the association's wholly-owned subsidiary:

                            TRAILWAYS FINANCIAL, INC.
                        STATEMENTS OF FINANCIAL CONDITION



                                                                                         December 31,
                                                                      March 31,      ----------------------
                                                                        1997          1996         1995
                                                                    -----------      --------     ---------
                                                                    (Unaudited)

                                                  ASSETS

                                                                                             
Cash                                                                    $2,851       $  2,875     $  2,899
Due from parent corporation                                                433            433          433
Investments                                                             15,000         15,000       15,000
                                                                        ------        -------     --------

   Total assets                                                        $18,284        $18,308      $18,332
                                                                       =======        =======      =======

                                     LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities                                                            $     -        $     -      $     -
Stockholders' equity                                                    18,284         18,308       18,332
                                                                       -------        -------      -------

   Total liabilities and stockholders'
     equity                                                            $18,284        $18,308      $18,332
                                                                       =======        =======      =======



                            TRAILWAYS FINANCIAL, INC.
                            STATEMENTS OF OPERATIONS



                                                Three Months Ended                     Year Ended
                                                     March 31,                        December 31,
                                              ---------------------         -----------------------------
                                                1997          1996           1996         1995      1994
                                              -------       -------         -------      -------   ------
Income:                                            (Unaudited)
                                                                                       
    Interest                                    $ 21          $ 21           $ 86          $ 86     $ 87

Expenses:
    Taxes                                         45            80            110           110      110
                                                -----         ----           ----          ----     ----

    Net loss                                    $(24)         ($59)          $(24)         $(24)    $(23)
                                                =====         ====           ====          ====     ====




                                      -25-
   128



NO PERSON HAS BEEN AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY
REPRESENTATIONS OTHER THAN AS CONTAINED IN THIS PROSPECTUS, AND, IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE HOLDING COMPANY. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER
TO SELL, OR THE SOLICITATION OF AN OFFER TO BUY, ANY SECURITY, OTHER THAN THE
COMMON SHARES OFFERED HEREBY, TO ANY PERSON IN ANY JURISDICTION IN WHICH SUCH
OFFER OR SOLICITATION IS NOT AUTHORIZED OR IN WHICH THE PERSON MAKING SUCH OFFER
OR SOLICITATION IS NOT QUALIFIED TO DO SO OR TO ANY PERSON TO WHOM DELIVERY OF
THIS PROSPECTUS WOULD BE UNLAWFUL. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR
ANY SALE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT
THE INFORMATION CONTAINED HEREIN IS CORRECT AS TO ANY TIME SUBSEQUENT TO THE
DATE HEREOF.

                  TABLE OF CONTENTS

                                                             PAGE

PROSPECTUS SUMMARY..............................................1
SELECTED FINANCIAL INFORMATION AND OTHER DATA...................6
RISK FACTORS....................................................8
USE OF PROCEEDS................................................11
MARKET FOR COMMON SHARES.......................................11
DIVIDEND POLICY................................................12
REGULATORY CAPITAL COMPLIANCE..................................13
CAPITALIZATION.................................................14
PRO FORMA DATA.................................................15
SUMMARY STATEMENTS OF EARNINGS.................................19
MANAGEMENT'S DISCUSSION AND ANALYSIS OF 
FINANCIAL CONDITION AND RESULTS OF 
OPERATIONS.....................................................21
THE BUSINESS OF THE ASSOCIATION................................29
MANAGEMENT.....................................................45
REGULATION.....................................................50
TAXATION.......................................................56
THE CONVERSION.................................................58
RESTRICTIONS ON ACQUISITION OF THE HOLDING 
COMPANY AND THE ASSOCIATION AND RELATED 
ANTI-TAKEOVER PROVISIONS.......................................70
DESCRIPTION OF AUTHORIZED SHARES...............................73
REGISTRATION REQUIREMENTS......................................74
LEGAL MATTERS..................................................74
EXPERTS........................................................74
ADDITIONAL INFORMATION.........................................74
FINANCIAL STATEMENTS..........................................F-1

UNTIL 25 DAYS AFTER THE COMMENCEMENT OF THE OFFERING, ALL DEALERS EFFECTING
TRANSACTIONS IN THE REGISTERED SECURITIES, WHETHER OR NOT PARTICIPATING IN THIS
DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS OBLIGATION IS IN
ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

                           Up to 776,250 Common Shares

                         OHIO STATE FINANCIAL SERVICES,
                                      INC.

                                  ------------



                                   PROSPECTUS



                                  ------------


                             CHARLES WEBB & COMPANY
                   A Division of Keefe, Bruyette & Woods, Inc.

                                _________ , 1997


   129



                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS



ITEM 13.      OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
- --------      -------------------------------------------

                                                                                
              *  Legal Fees..................................................$  80,000
              *  Postage.....................................................$  10,000
              *  Printing and EDGARIZING.....................................$  35,000
              *  Appraisal Fees and Expenses.................................$  16,500
              *  Accounting Fees and Expenses................................$  50,000
              *  Blue sky filing fees and expenses...........................$  10,000
              *  Federal filing fees.........................................$  15,000
              *  Conversion Agent Fees.......................................$   6,500
              *  Other Expenses..............................................$  17,000
             **  Underwriting Fees and Expenses..............................$ 140,870

                    Total estimated expenses.................................$ 380,870
                                                                             =========

- -----------------------------

<FN>
*        Estimated.

**       To assist the Holding Company and the Association in marketing the
         Common Shares, the Holding Company and the Association have retained
         Charles Webb & Company ("Webb"), a division of Keefe, Bryette & Woods,
         Inc. Webb is a broker-dealer registered with the SEC and a member of
         the NASD.


         For its services, Webb has received a management fee of $25,000 and
         will receive a marketing fee of 1.5% of the aggregate purchase price of
         the Common Shares sold other than (i) Common Shares purchased by the
         directors, officers and employees of the Association and the Holding
         Company and members of their immediate families, (ii) Common Shares
         purchased by the ESOP, Stock Option Plan or RRP, and (iii) Common
         Shares sold by Selected Brokers (hereinafter defined).

         Depending on market conditions, the Common Shares, if any, not
         initially subscribed for in the Subscription Offering or the Community
         Offering may be offered for sale to the general public on a best
         efforts basis in a syndicated community offering by a selling group of
         broker-dealers ("Selected Brokers") to be formed by Webb. If Selected
         Brokers are employed, the Selected Brokers will be paid a commission
         not to exceed 5.5% of the aggregate purchase price received for Common
         Shares sold by such Selected Brokers.

         The estimated underwriting fees are based on the following assumptions:
         (i) 776,250 Common Shares will be sold in the Offering; (ii)
         approximately 55,000 Common Shares sold in the Offering will be
         purchased by directors, officers and employees of the Association and
         the Holding Company and the members of their immediate families; (iii)
         62,100 Common Shares sold in the Offering will be purchased by the
         ESOP; and (iv) 659,150 Common Shares sold in the Offering will be sold
         in the Subscription Offering with sales commissions of 1.5% of the
         aggregate dollar amount of such Common Shares.

         The Association will also reimburse Webb for all reasonable fees and
         expenses of its legal counsel.

ITEM 14.      INDEMNIFICATION OF DIRECTORS AND OFFICERS.
- --------      ------------------------------------------

              (a) OHIO REVISED CODE

                  Division (E) of Section 1701.13 of the Ohio Revised Code
governs indemnification by a corporation and provides as follows:

                  (E)(1) A corporation may indemnify or agree to indemnify any
person who was or is a party or is threatened to be made a party, to any
threatened, pending, or completed action, suit, or proceeding, whether civil,
criminal, administrative, or investigative, other than an action by or in the
right of the corporation, by reason of the fact that he is or was a director,
officer, employee, or agent of the corporation, or is or was serving at the
request of the corporation as a director, trustee, officer, 


                                      II-1
   130



employee, or agent of another corporation, domestic or foreign, nonprofit or for
profit, partnership, joint venture, trust, or other enterprise, against
expenses, including attorney's fees, judgments, fines, and amounts paid in
settlement actually and reasonably incurred by him in connection with such
action, suit, or proceeding if he acted in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
corporation, and with respect to any criminal action or proceeding, had no
reasonable cause to believe his conduct was unlawful. The termination of any
action, suit, or proceeding by judgment, order, settlement, or conviction, or
upon a plea of nolo contendere or its equivalent, shall not, of itself, create a
presumption that the person did not act in good faith and in a manner he
reasonably believed to be in or not opposed to the best interests of the
corporation and, with respect to any criminal action or proceeding, he had
reasonable cause to believe that his conduct was unlawful.

              (2) A corporation may indemnify or agree to indemnify any person
who was or is a party or is threatened to be made a party, to any threatened,
pending, or completed action or suit by or in the right of the corporation to
procure a judgment in its favor by reason of the fact that he is or was a
director, officer, employee, or agent of the corporation, or is or was serving
at the request of the corporation as a director, trustee, officer, employee or
agent of another corporation, domestic or foreign, nonprofit or for profit,
partnership, joint venture, trust, or other enterprise, against expenses,
including attorney's fees, actually and reasonably incurred by him in connection
with the defense or settlement of such action or suit if he acted in good faith
and in a manner he reasonably believed to be in or not opposed to the best
interests of the corporation, except that no indemnification shall be made in
respect of any of the following:

                  (a) Any claim, issue, or matter as to which such person is
           adjudged to be liable for negligence or misconduct in the performance
           of his duty to the corporation unless, and only to the extent that
           the court of common pleas or the court in which such action or suit
           was brought determines upon application that, despite the
           adjudication of liability, but in view of all the circumstances of
           the case, such person is fairly and reasonably entitled to indemnity
           for such expenses as the court of common pleas or such other court
           shall deem proper;

                  (b) Any action or suit in which the only liability asserted
           against a director is pursuant to section 1701.95 of the Revised
           Code.

           (3) To the extent that a director, trustee, officer, employee, or
agent has been successful on the merits or otherwise in defense of any action,
suit, or proceeding referred to in divisions (E)(1) and (2) of this section, or
in defense of any claim, issue, or matter therein, he shall be indemnified
against expenses, including attorney's fees, actually and reasonably incurred by
him in connection with the action, suit, or proceeding.

           (4) Any indemnification under divisions (E)(1) and (2) of this
section, unless ordered by a court, shall be made by the corporation only as
authorized in the specific case upon a determination that indemnification of the
director, trustee, officer, employee, or agent is proper in the circumstances
because he has met the applicable standard of conduct set forth in divisions
(E)(1) and (2) of this section. Such determination shall be made as follows:

                  (a) By a majority vote of a quorum consisting of directors of
           the indemnifying corporation who were not and are not parties to or
           threatened with any such action, suit, or proceeding;

                  (b) If the quorum described in division (E)(4)(a) of this
           section is not obtainable or if a majority vote of a quorum of
           disinterested directors so directs, in a written opinion by
           independent legal counsel other than an attorney, or a firm having
           associated with it an attorney, who has been retained by or who has
           performed services for the corporation or any person to be
           indemnified within the past five years;

                  (c) By the shareholders; or

                  (d) By the court of common pleas or the court in which such
           action, suit, or proceeding was brought.

           Any determination made by the disinterested directors under division
(E)(4)(a) or by independent legal Counsel under division (E)(4)(b) of this
section shall be promptly communicated to the person who threatened or brought
the action or suit by or in the right of the corporation under division (E)(2)
of this section, and within ten days after receipt of such notification, such
person shall have the right to petition the court of common pleas or the court
in which action or suit was brought to review the reasonableness of such
determination.


                                      II-2

   131



           (5)(a) Unless at the time of a director's act or omission that is the
subject of an action, suit, or proceeding referred to in divisions (E)(1) and
(2) of this section, the articles or the regulations of a corporation state by
specific reference to this division that the provisions of this division do not
apply to the corporation and unless the only liability asserted against a
director in an action, suit, or proceeding referred to in divisions (E)(1) and
(2) of this section is pursuant to section 1701.95 of the Revised Code,
expenses, including attorney's fees, incurred by a director in defending the
action, suit, or proceeding shall be paid by the corporation as they are
incurred, in advance of the final disposition of the action, suit, or proceeding
upon receipt of an undertaking by or on behalf of the director in which he
agrees to do both of the following:

                  (i) Repay such amount if it is proved by clear and convincing
           evidence in a court of competent jurisdiction that his action or
           failure to act involved an act or omission undertaken with deliberate
           intent to cause injury to the corporation or undertaken with reckless
           disregard for the best interests of the corporation;

                  (ii) Reasonably cooperate with the corporation concerning the
           action, suit, or proceeding.

           (b) Expenses, including attorney's fees, incurred by a director,
trustee, officer, employee, or agent in defending any action, suit, or
proceeding referred to in divisions (E)(1) and (2) of this section, may be paid
by the corporation as they are incurred, in advance of the final disposition of
the action, suit, or proceeding as authorized by the directors in the specific
case upon receipt of an undertaking by or on behalf of the director, trustee,
officer, employee, or agent to repay such amount, if it ultimately is determined
that he is not entitled to be indemnified by the corporation.

           (6) The indemnification authorized by this section shall not be
exclusive of, and shall be in addition to, any other rights granted to those
seeking indemnification under the articles of the regulations or any agreement,
vote of shareholders or disinterested directors, or otherwise, both as to action
in his official capacity and as to action in another capacity while holding such
office, and shall continue as to a person who has ceased to be a director,
trustee, officer, employee, or agent and shall inure to the benefit of the
heirs, executors, and administrators of such a person.

           (7) A corporation may purchase and maintain insurance or furnish
similar protection, including but not limited to trust funds, letters of credit,
or self-insurance, on behalf of or for any person who is or was a director,
officer, employee, or agent of the corporation, or is or was serving at the
request of the corporation as a director, trustee, officer, employee, or agent
of another corporation, domestic or foreign, nonprofit or profit, partnership,
joint venture, trust, or other enterprise, against any liability asserted
against him and incurred by him in any such capacity, or arising out of his
status as such, whether or not the corporation would have the power to indemnify
him against such liability under this section. Insurance may be purchased from
or maintained with a person in which the corporation has a financial interest.

           (8) The authority of a corporation to indemnify persons pursuant to
divisions (E)(1) and (2) of this section does not limit the payment of expenses
as they are incurred, indemnification, insurance, or other protection that may
be provided pursuant to divisions (E)(5), (6), and (7) of this section.
Divisions (E)(1) and (2) of this section do not create any obligation to repay
or return payments made by the corporation pursuant to division (E)(5), (6), or
(7).

           (9) As used in this division, references to "corporation" includes
all constituent corporations in a consolidation or merger and the new or
surviving corporation, so that any person who is or was a director, officer,
employee, or agent of such a constituent corporation, or is or was serving at
the request of such constituent corporation as a director, trustee, officer,
employee, or agent of another corporation, domestic or foreign, nonprofit or for
profit, partnership, joint venture, trust, or other enterprise, shall stand in
the same position under this section with respect to the new or surviving
corporation as he would if he had served the new or surviving corporation in the
same capacity.

         The Association may authorize payment of reasonable costs and expenses,
including reasonable attorney's fees arising from the defense or settlement of
any Action, to any director, officer or employee if a majority of the directors
of the Association conclude that such person may become entitled to
indemnification. The directors of the Association may impose conditions on such
payment, and, before making an advance payment, the Association shall obtain an
agreement from such person that the Association will be repaid if the person on
whose behalf payment is made is later determined not to be entitled to such
indemnification.

         The Association currently maintains a directors' and officers'
liability policy providing for insurance of directors and officers for liability
incurred in connection with performance of their duties as directors and
officers. Such policy does not, however, provide insurance for losses resulting
from willful or criminal misconduct.

                                      II-3

   132



           (b)    THE HOLDING COMPANY'S CODE OF REGULATIONS

                  Article Five of The Holding Company's Code of Regulations
provides for the indemnification of officers and directors as follows:

                  SECTION 5.01. MANDATORY INDEMNIFICATION. The corporation shall
indemnify any officer or director of the corporation who was or is a party or is
threatened to be made a party to any threatened, pending or completed action,
suit or proceeding, whether civil, criminal, administrative or investigative
(including, without limitation, any action threatened or instituted by or in the
right of the corporation), by reason of the fact that he is or was a director,
officer, employee or agent of the corporation, or is or was serving at the
request of the corporation as a director, trustee, officer, employee or agent of
another corporation (domestic or foreign, nonprofit or for profit), partnership,
joint venture, trust or other enterprise, against expenses (including, without
limitation, attorneys' fees, filing fees, court reporters' fees and transcript
costs), judgments, fines and amounts paid in settlement actually and reasonably
incurred by him in connection with such action, suit or proceeding if he acted
in good faith and in a manner he reasonably believed to be in or not opposed to
the best interests of the corporation, and with respect to any criminal action
or proceeding, he had no reasonable cause to believe his conduct was unlawful. A
person claiming indemnification under this Section 5.01 shall be presumed, in
respect of any act or omission giving rise to such claim for indemnification, to
have acted in good faith and in a manner he reasonably believed to be in or not
opposed to the best interests of the corporation, and with respect to any
criminal matter, to have had no reasonable cause to believe his conduct was
unlawful, and the termination of any action, suit or proceeding by judgment,
order, settlement or conviction, or upon a plea of nolo contendere or its
equivalent, shall not, of itself, rebut such presumption.

                  SECTION 5.02. COURT-APPROVED INDEMNIFICATION. Anything
contained in the Regulations or elsewhere to the contrary notwithstanding:

                           (A) the corporation shall not indemnify any officer
or director of the corporation who was a party to any completed action or suit
instituted by or in the right of the corporation to procure a judgment in its
favor by reason of the fact that he is or was a director, officer, employee or
agent of the corporation, or is or was serving at the request of the corporation
as a director, trustee, officer, employee or agent of another corporation
(domestic or foreign, nonprofit or for profit), partnership, joint venture,
trust or other enterprise, in respect of any claim, issue or matter asserted in
such action or suit as to which he shall have been adjudged to be liable for
acting with reckless disregard for the best interests of the corporation or
misconduct (other than negligence) in the performance of his duty to the
corporation unless and only to the extent that the Court of Common Pleas of
Belmont County, Ohio, or the court in which such action or suit was brought
shall determine upon application that, despite such adjudication of liability,
and in view of all the circumstances of the case, he is fairly and reasonably
entitled to such indemnity as such Court of Common Pleas or such other court
shall deem proper; and

                           (B) the corporation shall promptly make any such
unpaid indemnification as is determined by a court to be proper as contemplated
by this Section 5.02.

                  SECTION 5.03. INDEMNIFICATION FOR EXPENSES. Anything contained
in the Regulations or elsewhere to the contrary notwithstanding, to the extent
that an officer or director of the corporation has been successful on the merits
or otherwise in defense of any action, suit or proceeding referred to in Section
5.01, or in defense of any claim, issue or matter therein, he shall be promptly
indemnified by the corporation against expenses (including, without limitation,
attorneys' fees, filing fees, court reporters' fees and transcript costs)
actually and reasonably incurred by him in connection therewith.

                  SECTION 5.04 DETERMINATION REQUIRED. Any indemnification
required under Section 5.01 and not precluded under Section 5.02 shall be made
by the corporation only upon a determination that such indemnification of the
officer or director is proper in the circumstances because he has met the
applicable standard of conduct set forth in Section 5.01. Such determination may
be made only (A) by a majority vote of a quorum consisting of directors of the
corporation who were not and are not parties to, or threatened with, any such
action, suit or proceeding, or (B) if such a quorum is not obtainable or if a
majority of a quorum of disinterested directors so directs, in a written opinion
by independent legal counsel other than an attorney, or a firm having associated
with it an attorney, who has been retained by or who has performed services for
the corporation, or any person to be indemnified, within the past five years, or
(C) by the shareholders, or (D) by the Court of Common Pleas of Belmont County,
Ohio, or (if the corporation is a party thereto) the court in which such action,
suit or proceeding was brought, if any; any such determination may be made by a
court under division (D) of this Section 5.04 at any time including, without
limitation, any time before, during or after the time when any such
determination may be requested of, be under consideration by or have been denied
or disregarded by the disinterested directors under division (A) or by
independent 


                                      II-4

   133



legal counsel under division (B) or by the shareholders under division (C) of
this Section 5.04; and no failure for any reason to make any such determination,
and no decision for any reason to deny any such determination, by the
disinterested directors under division (A) or by independent legal counsel under
division (B) or by shareholders under division (C) of this Section 5.04 shall be
evidence in rebuttal of the presumption recited in Section 5.01. Any
determination made by the disinterested directors under division (A) or by
independent legal counsel under division (B) of this Section 5.04 to make
indemnification in respect of any claim, issue or matter asserted in an action
or suit threatened or brought by or in the right of the corporation shall be
promptly communicated to the person who threatened or brought such action or
suit, and within ten (10) days after receipt of such notification such person
shall have the right to petition the Court of Common Pleas of Belmont County,
Ohio, or the court in which such action or suit was brought, if any, to review
the reasonableness of such determination.

                  SECTION 5.05. ADVANCES FOR EXPENSES. Expenses (including,
without limitation, attorneys' fees, filing fees, court reporters' fees and
transcript costs) incurred in defending any action, suit or proceeding referred
to in Section 5.01 shall be paid by the corporation in advance of the final
disposition of such action, suit or proceeding to or on behalf of the officer or
director promptly as such expenses are incurred by him, but only if such officer
or director shall first agree, in writing, to repay all amounts so paid in
respect of any claim, issue or other matter asserted in such action, suit or
proceeding in defense of which he shall not have been successful on the merits
or otherwise:

                           (A) if it shall ultimately be determined as provided
in Section 5.04 that he is not entitled to be indemnified by the corporation as
provided under Section 5.01; or

                           (B) if, in respect of any claim, issue or other
matter asserted by or in the right of the corporation in such action or suit, he
shall have been adjudged to be liable for acting with reckless disregard for the
best interests of the corporation or misconduct (other than negligence) in the
performance of his duty to the corporation, unless and only to the extent that
the Court of Common Pleas of Belmont County, Ohio, or the court in which such
action or suit was brought shall determine upon application that, despite such
adjudication of liability, and in view of all the circumstances, he is fairly
and reasonably entitled to all or part of such indemnification.

                  SECTION 5.06. ARTICLE FIVE NOT EXCLUSIVE. The indemnification
provided by this Article Five shall not be deemed exclusive of any other rights
to which any person seeking indemnification may be entitled under the Articles
or the Regulations or any agreement, vote of shareholders or disinterested
directors, or otherwise, both as to action in his official capacity and as to
action in another capacity while holding such office, and shall continue as to a
person who has ceased to be an officer or director of the corporation and shall
inure to the benefit of the heirs, executors, and administrators of such a
person.

                  SECTION 5.07. INSURANCE. The corporation may purchase and
maintain insurance on behalf of any person who is or was a director, officer,
employee or agent of the corporation, or is or was serving at the request of the
corporation as a director, trustee, officer, employee, or agent of another
corporation (domestic or foreign, nonprofit or for profit), partnership, joint
venture, trust or other enterprise, against any liability asserted against him
and incurred by him in any such capacity, or arising out of his status as such,
whether or not the corporation would have the obligation or the power to
indemnify him against such liability under the provisions of this Article Five.

                  SECTION 5.08. CERTAIN DEFINITIONS. For purposes of this
Article Five, and as examples and not by way of limitation:

                           (A) A person claiming indemnification under this
Article 5 shall be deemed to have been successful on the merits or otherwise in
defense of any action, suit or proceeding referred to in Section 5.01, or in
defense of any claim, issue or other matter therein, if such action, suit or
proceeding shall be terminated as to such person, with or without prejudice,
without the entry of a judgment or order against him, without a conviction of
him, without the imposition of a fine upon him and without his payment or
agreement to pay any amount in settlement thereof (whether or not any such
termination is based upon a judicial or other determination of the lack of merit
of the claims made against him or otherwise results in a vindication of him);
and

                           (B) References to an "other enterprise" shall include
employee benefit plans; references to a "fine" shall include any excise taxes
assessed on a person with respect to an employee benefit plan; and references to
"serving at the request of the corporation" shall include any service as a
director, officer, employee or agent of the corporation which imposes duties on,
or involves services by, such director, officer, employee or agent with respect
to an employee benefit plan, its participants or beneficiaries; and a person who
acted in good faith and in a manner he reasonably believed to be in the best


                                      II-5

   134



interests of the participants and beneficiaries of an employee benefit plan
shall be deemed to have acted in a manner "not opposed to the best interests of
the corporation" within the meaning of that term as used in this Article Five.

                  SECTION 5.09. VENUE. Any action, suit or proceeding to
determine a claim for indemnification under this Article Five may be maintained
by the person claiming such indemnification, or by the corporation, in the Court
of Common Pleas of Belmont County, Ohio. The corporation and (by claiming such
indemnification) each such person consent to the exercise of jurisdiction over
its or his person by the Court of Common Pleas of Belmont County, Ohio, in any
such action, suit or proceeding.

           (c)    INDEMNIFICATION AGREEMENTS

                  (i)   AGREEMENT WITH RP FINANCIAL, LC.

                  The Association has agreed to indemnify RP Financial, LC. ("RP
Financial"), the firm retained by the Association to provide the appraisal of
the pro forma market value of the Association as converted, in connection with
certain matters related to the appraisal. The Association will indemnify RP
Financial, its affiliates and the respective directors, officers, agents and
employees of RP Financial for certain costs and expenses, including reasonable
legal fees, in connection with claims or litigation arising out of any untrue
statement or alleged untrue statement of a material fact contained in the
financial statements or other information supplied to RP Financial by the
Association or by an omission or alleged omission by the Association to state a
material fact in the information so provided, except where RP Financial has been
negligent or at fault.

                  (ii)  AGREEMENT WITH WEBB

                  The Association has agreed to indemnify and hold harmless
Webb. In general, the agreement with Webb (the "Agency Agreement") provides that
the Association will indemnify and hold harmless Webb's directors, officers,
employees, agents and any controlling person against any and all loss,
liability, claim, damage or expense (including the fees and disbursements of
counsel reasonably incurred) arising out of any untrue statement, or alleged
untrue statement, of a material fact contained in the Summary Proxy Statement or
the Prospectus, any application to regulatory authorities, any "blue sky"
application, or any other related document prepared or executed by or on behalf
of the Association with its consent in connection with, or in contemplation of,
the transactions contemplated by the Agency Agreement, or any omission therefrom
of a material fact required to be stated therein, unless such untrue statement
or omission, or alleged untrue statement or omission, was made in reliance upon,
and in conformity with, written information regarding Webb furnished to the
Association by Webb expressly for use in the Summary Proxy Statement or the
Prospectus.

ITEM 15.      RECENT SALES OF UNREGISTERED SECURITIES.
- --------      ----------------------------------------

              No securities of the Holding Company have been sold by the Holding
Company without registration pursuant to the Act, except as follows:

               On March 26, 1997, in connection with the incorporation of the
Holding Company, 100 common shares, without par value, of the Holding Company
(the "Securities") were sold for an aggregate purchase price of $100 pursuant to
Section 4(2) of the Act in a transaction not involving any public offering. The
Securities were sold to Jon W. Letzkus, the President of the Holding Company,
who had access to all material information about the Holding Company. The
Securities were offered without the use of any form of general solicitation or
advertising. No underwriter was involved in the transaction, and no commission,
discount or other remuneration was paid or given in connection with the sale of
the Securities. Under the terms of the Subscription Agreement between the
Holding Company and Mr. Letzkus, the Securities will be repurchased by the
Holding Company for $100 on the effective date of the Conversion.


                                      II-6

   135



ITEM 16.      EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
- --------      -------------------------------------------

              (a) EXHIBITS

                  The exhibits filed as a part of this Registration Statement
                  are as follows:

           1.1    Engagement letter with Charles Webb & Company
           1.2    Form of Agency Agreement with Charles Webb & Company
           2      Plan of Conversion
           3.1    Articles of Incorporation of Ohio State Financial Services,
                  Inc.
           3.2    Code of Regulations of Ohio State Financial Services, Inc.
           5      Opinion of Vorys, Sater, Seymour and Pease regarding legality
                  of securities being registered
           8      Opinion of Vorys, Sater, Seymour and Pease regarding tax
                  matters
           10.1   Ohio State Financial Services, Inc. 1998 Stock Option and
                  Incentive Plan (proposed)
           10.2   Ohio State Financial Services, Inc. Recognition and Retention
                  Plan and Trust Agreement (proposed)
           10.3   Bridgeport Savings and Loan Association Employee Stock
                  Ownership Plan (proposed)
           10.4   Pentegra Services Inc. Employees' Savings & Profit Sharing
                  Plan Basic Plan Document and Adoption Agreement
           10.5   Employment Agreement between Bridgeport Savings and Loan
                  Association and Jon W. Letzkus (proposed)
           23.1   Consent of S.R. Snodgrass, A.C.
           23.2   Consent of RP Financial, LC.
           23.3   Consent of Vorys, Sater, Seymour and Pease
           27     Financial Data Schedule
           99.1   Summary Proxy Statement
           99.2   Order Form and Form of Certification
           99.3   Form of Proxy
           99.4   Solicitation and Marketing Material
           99.5   Appraisal Agreement between Bridgeport Savings and Loan
                  Association and RP Financial, LC. 
           99.6   Appraisal Report prepared by RP Financial, LC.

- -------------------------------------------------------------


      (b)         FINANCIAL STATEMENT SCHEDULES:

                  No financial statement schedules are filed because the
required information is not applicable or is included in the consolidated
financial statements or related notes.

ITEM 17.          UNDERTAKINGS.
- --------          -------------

                  (a)      The undersigned, the Holding Company, hereby 
                           undertakes:

                           (1) To file, during any period in which offers or
                sales are being made, a post-effective amendment to this
                Registration Statement:

                                    (i) To include any prospectus required by
                     Section 10(a)(3) of the Act;

                                    (ii) To reflect in the prospectus any facts
                     or events arising after the effective date of the
                     Registration Statement (or the most recent post-effective
                     amendment thereof) which, individually or in the aggregate,
                     represent a fundamental change in the information set forth
                     in the Registration Statement;

                                    (iii) To include any material information
                     with respect to the plan of distribution not previously
                     disclosed in the Registration Statement or any material
                     change to such information in the Registration Statement.

                           (2) That, for the purpose of determining any
                liability under the Act, each such post-effective amendment
                shall be deemed to be a new Registration Statement relating to
                the securities offered therein, and the offering of such
                securities at that time shall be deemed to be the initial bona
                fide offering thereof.


                                      II-7

   136


                           (3) To remove from registration by means of a
                post-effective amendment any of the securities being registered
                which remain unsold at the termination of the offering.

                  (b) Insofar as indemnification for liabilities arising under
the Act may be permitted to directors, officers and controlling persons of the
Holding Company, pursuant to the foregoing provisions or otherwise, the Holding
Company has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the
Act, and is therefore, unenforceable. In the event that a claim for
indemnification against such liabilities (other than the payment by the Holding
Company of expenses incurred or paid by a director, officer or controlling
person of the Holding Company in the successful defense of any action, suit or
proceeding) is asserted by such director, officer or controlling person in
connection with the securities being registered, the Holding Company will,
unless in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.


                                      II-8

   137



                                   SIGNATURES

           Pursuant to the requirements of the Securities Act of 1933, the
registrant has duly caused this Registration Statement on Form S-1 to be signed
on its behalf by the undersigned, duly authorized to do so, in the City of
Bridgeport, State of Ohio, on June 9, 1997.

                                           OHIO STATE FINANCIAL SERVICES, INC.

                                           By: /s/ Jon W. Letzkus
                                               --------------------------------
                                               Jon W. Letzkus
                                                its President

           Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement on Form S-1 has been signed below by the following
persons in the capacities and as of the dates indicated.



         Signature                                Title                                        Date
         ---------                                -----                                        ----

                                                                                       
/s/ John O. Costine                          Director                                        June 9, 1997
- --------------------------
John O. Costine

/s/ Michael P. Eddy                          Principal Financial Officer and Treasurer       June 9, 1997
- --------------------------
Michael P. Eddy

/s/ Anton M. Godez                           Director                                        June 9, 1997
- --------------------------
Anton M. Godez

/s/ Jon W. Letzkus                           President
- --------------------------                   (Principal Executive Officer) and               June 9, 1997
Jon W. Letzkus                               Director

/s/ William E. Reline                        Director                                        June 9, 1997
- --------------------------
William E. Reline

/s/ Manuel C. Thomas                         Director                                        June 9, 1997
- ---------------------
Manuel C. Thomas





                                      II-9